{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["Início","Premissas macroeconomicas","Premissas do projeto","Biblioteca dados investimentos","Biblioteca CAPM","Biblioteca de incentivos","Biblioteca preços de madeira","Biblioteca impostos","Biblioteca modelos industriais","Modelo financeiro alvo","Modelo financeiro","Resultados","Relatório"],"not_rendered":{"charts":14,"images":4,"macros":1,"external_links":70,"defined_names":3223},"read":"whole","date_system":"1900"}

{"sheet":"Início","index":0,"n_rows":34,"n_cols":21,"rows_kept":34,"merged":[[1,1,1,13],[1,14,1,16],[1,19,1,20],[2,16,2,17],[3,1,4,13],[8,19,8,20],[14,5,14,6]]}
[]
[null,"SIMULADOR DE USO PÚBLICO",{"$nulls":12},"Organização Geral da Planilha",{"$nulls":4},"Código de Cores"]
[{"$nulls":14},"Aba",null,"Descrição",null,null,"Cor","Descrição"]
[null,"PREÇO DA ELETRICIDADE PRODUZIDA POR\nUMA TERMELÉTRICA A MADEIRA DE EUCALIPTO",{"$nulls":17},"Azul","Premissa a ser definida pelo usuário"]
[{"$nulls":19},"Laranja","Sugerido pelas bibliotecas, porém pode ser modificado"]
[{"$nulls":19},"Vermelho","Fixado, não deve ser modificado"]
[{"$nulls":19},"Preto","Resultado de um cálculo"]
[]
[{"$nulls":19},"Código de símbolos"]
[{"$nulls":19},"Símbolo","Significado"]
[]
[{"$nulls":20},"Hyperlink de acesso a informações adicionais"]
[{"$nulls":3},"Version",null,"Final"]
[{"$nulls":3},"Data",null,"2017-11-16",{"$nulls":14},"Ponto de atenção - o usuário deve ler cuidadosamente o comentário"]
[]
[]
[]
[null,"Descrição e Explicações:"]
{"$rows_empty":11}
[{"$nulls":6}," "]
[]
[]
[]
[{"$nulls":10}," "]

{"sheet":"Premissas macroeconomicas","index":1,"n_rows":22,"n_cols":73,"rows_kept":22}
[]
[null,"PREMISSAS MACROECONÔMICAS"]
[]
[null,"Item",2010,{"$f":"C4+1","v":2011},2012,2013,2014,2015,2016,{"$f":"I4+1","v":2017},2018,2019,2020,2021,2022,2023,2024,{"$f":"Q4+1","v":2025},{"$f":"R4+1","v":2026},{"$f":"S4+1","v":2027},{"$f":"T4+1","v":2028},{"$f":"U4+1","v":2029},{"$f":"V4+1","v":2030},2031,2032,2033,2034,2035,{"$f":"AB4+1","v":2036},{"$f":"AC4+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AS4+1","v":2053},2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BP4+1","v":2076},{"$f":"BQ4+1","v":2077},{"$f":"BR4+1","v":2078},{"$f":"BS4+1","v":2079},{"$f":"BT4+1","v":2080}]
[null,"IPCA fim do ano",{"v":823.62,"d":"823.6"},{"v":877.1809,"d":"877.2"},{"v":928.3957,"d":"928.4"},{"v":983.2715,"d":"983.3"},{"v":1046.2758,"d":"1,046.3"},{"v":1157.95,"d":"1,158.0"},{"v":1230.7625,"d":"1,230.8"},{"$f":"I5*(1+J7)","v":{"v":1273.22380625,"d":"1,273.2"}},{"v":1326.6992061125002,"d":"1,326.7"},{"v":1382.4205727692251,"d":"1,382.4"},{"v":1440.4822368255327,"d":"1,440.5"},{"v":1500.9824907722052,"d":"1,501.0"},{"v":1564.023755384638,"d":"1,564.0"},{"v":1629.7127531107928,"d":"1,629.7"},{"v":1698.1606887414462,"d":"1,698.2"},{"v":1769.483437668587,"d":"1,769.5"},{"v":1843.8017420506676,"d":"1,843.8"},{"v":1921.2414152167958,"d":"1,921.2"},{"v":2001.9335546559012,"d":"2,001.9"},{"v":2086.014763951449,"d":"2,086.0"},{"v":2173.6273840374097,"d":"2,173.6"},{"v":2264.919734166981,"d":"2,264.9"},{"v":2360.0463630019945,"d":"2,360.0"},{"v":2459.1683102480783,"d":"2,459.2"},{"v":2562.453379278498,"d":"2,562.5"},{"v":2670.076421208195,"d":"2,670.1"},{"v":2782.219630898939,"d":"2,782.2"},{"v":2899.0728553966946,"d":"2,899.1"},{"v":3020.833915323356,"d":"3,020.8"},{"v":3147.708939766937,"d":"3,147.7"},{"v":3279.9127152371484,"d":"3,279.9"},{"v":3417.6690492771086,"d":"3,417.7"},{"v":3561.2111493467473,"d":"3,561.2"},{"v":3710.782017619311,"d":"3,710.8"},{"v":3866.634862359322,"d":"3,866.6"},{"v":4029.033526578414,"d":"4,029.0"},{"v":4198.252934694708,"d":"4,198.3"},{"v":4374.579557951885,"d":"4,374.6"},{"v":4558.311899385864,"d":"4,558.3"},{"$f":"AO5*(1+AP7)","v":{"v":4749.760999160071,"d":"4,749.8"}},{"v":4949.250961124794,"d":"4,949.3"},{"v":5157.119501492036,"d":"5,157.1"},{"v":5373.718520554701,"d":"5,373.7"},{"v":5599.414698417999,"d":"5,599.4"},{"v":5834.590115751555,"d":"5,834.6"},{"v":6079.64290061312,"d":"6,079.6"},{"v":6334.987902438871,"d":"6,335.0"},{"v":6601.057394341304,"d":"6,601.1"},{"v":6878.301804903639,"d":"6,878.3"},{"v":7167.1904807095925,"d":"7,167.2"},{"v":7468.212480899396,"d":"7,468.2"},{"v":7781.877405097171,"d":"7,781.9"},{"v":8108.716256111252,"d":"8,108.7"},{"v":8449.282338867924,"d":"8,449.3"},{"v":8804.152197100377,"d":"8,804.2"},{"v":9173.926589378592,"d":"9,173.9"},{"v":9559.231506132493,"d":"9,559.2"},{"v":9960.719229390059,"d":"9,960.7"},{"v":10379.069437024442,"d":"10,379.1"},{"v":10814.99035337947,"d":"10,815.0"},{"v":11269.219948221407,"d":"11,269.2"},{"v":11742.527186046707,"d":"11,742.5"},{"v":12235.713327860669,"d":"12,235.7"},{"v":12749.613287630817,"d":"12,749.6"},{"v":13285.09704571131,"d":"13,285.1"},{"v":13843.071121631187,"d":"13,843.1"},{"$f":"BP5*(1+BQ7)","v":{"v":14424.480108739697,"d":"14,424.5"}},{"$f":"BQ5*(1+BR7)","v":{"v":15030.308273306766,"d":"15,030.3"}},{"$f":"BR5*(1+BS7)","v":{"v":15661.58122078565,"d":"15,661.6"}},{"$f":"BS5*(1+BT7)","v":{"v":16319.36763205865,"d":"16,319.4"}},{"$f":"BT5*(1+BU7)","v":{"v":17004.781072605114,"d":"17,004.8"}}]
[null,"Índice de preço fim do ano (base 1 ano atual)",{"$f":"C5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":0.6468776313771505,"d":"0.65"}},{"$f":"D5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":0.6889447838581835,"d":"0.69"}},{"$f":"E5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":0.7291692909311717,"d":"0.73"}},{"$f":"F5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":0.7722691762228427,"d":"0.77"}},{"$f":"G5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":0.8217532494004919,"d":"0.82"}},{"$f":"H5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":0.9094630451581693,"d":"0.91"}},{"$f":"I5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":0.9666505558240696,"d":"0.97"}},{"$f":"J5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1,"d":"1.00"}},{"$f":"K5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.042,"d":"1.04"}},{"$f":"L5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.0857640000000002,"d":"1.09"}},{"$f":"M5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.131366088,"d":"1.13"}},{"$f":"N5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.1788834636960002,"d":"1.18"}},{"$f":"O5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.2283965691712324,"d":"1.23"}},{"$f":"P5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.2799892250764242,"d":"1.28"}},{"$f":"Q5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.333748772529634,"d":"1.33"}},{"$f":"R5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.3897662209758788,"d":"1.39"}},{"$f":"S5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.4481364022568657,"d":"1.45"}},{"$f":"T5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.508958131151654,"d":"1.51"}},{"$f":"U5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.5723343726600236,"d":"1.57"}},{"$f":"V5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.6383724163117444,"d":"1.64"}},{"$f":"W5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.7071840577968376,"d":"1.71"}},{"$f":"X5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.778885788224305,"d":"1.78"}},{"$f":"Y5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.853598991329726,"d":"1.85"}},{"$f":"Z5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":1.9314501489655744,"d":"1.93"}},{"$f":"AA5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.0125710552221285,"d":"2.01"}},{"$f":"AB5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.097099039541458,"d":"2.10"}},{"$f":"AC5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.1851771992021995,"d":"2.19"}},{"$f":"AD5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.276954641568692,"d":"2.28"}},{"$f":"AE5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.3725867365145774,"d":"2.37"}},{"$f":"AF5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.4722353794481893,"d":"2.47"}},{"$f":"AG5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.5760692653850135,"d":"2.58"}},{"$f":"AH5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.684264174531184,"d":"2.68"}},{"$f":"AI5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.7970032698614937,"d":"2.80"}},{"$f":"AJ5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":2.914477407195677,"d":"2.91"}},{"$f":"AK5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":3.0368854582978955,"d":"3.04"}},{"$f":"AL5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":3.164434647546407,"d":"3.16"}},{"$f":"AM5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":3.2973409027433567,"d":"3.30"}},{"$f":"AN5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":3.4358292206585777,"d":"3.44"}},{"$f":"AO5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":3.5801340479262374,"d":"3.58"}},{"$f":"AP5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":3.73049967793914,"d":"3.73"}},{"$f":"AQ5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":3.887180664412584,"d":"3.89"}},{"$f":"AR5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":4.050442252317913,"d":"4.05"}},{"$f":"AS5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":4.220560826915265,"d":"4.22"}},{"$f":"AT5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":4.397824381645706,"d":"4.40"}},{"$f":"AU5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":4.582533005674826,"d":"4.58"}},{"$f":"AV5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":4.774999391913169,"d":"4.77"}},{"$f":"AW5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":4.975549366373522,"d":"4.98"}},{"$f":"AX5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":5.184522439761209,"d":"5.18"}},{"$f":"AY5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":5.402272382231181,"d":"5.40"}},{"$f":"AZ5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":5.629167822284891,"d":"5.63"}},{"$f":"BA5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":5.865592870820857,"d":"5.87"}},{"$f":"BB5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":6.111947771395332,"d":"6.11"}},{"$f":"BC5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":6.368649577793937,"d":"6.37"}},{"$f":"BD5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":6.636132860061282,"d":"6.64"}},{"$f":"BE5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":6.914850440183855,"d":"6.91"}},{"$f":"BF5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":7.205274158671577,"d":"7.21"}},{"$f":"BG5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":7.507895673335784,"d":"7.51"}},{"$f":"BH5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":7.823227291615887,"d":"7.82"}},{"$f":"BI5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":8.151802837863755,"d":"8.15"}},{"$f":"BJ5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":8.494178557054033,"d":"8.49"}},{"$f":"BK5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":8.850934056450303,"d":"8.85"}},{"$f":"BL5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":9.222673286821216,"d":"9.22"}},{"$f":"BM5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":9.610025564867707,"d":"9.61"}},{"$f":"BN5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":10.013646638592151,"d":"10.01"}},{"$f":"BO5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":10.434219797413022,"d":"10.43"}},{"$f":"BP5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":10.872457028904368,"d":"10.87"}},{"$f":"BQ5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":11.329100224118353,"d":"11.33"}},{"$f":"BR5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":11.804922433531324,"d":"11.80"}},{"$f":"BS5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":12.30072917573964,"d":"12.30"}},{"$f":"BT5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":12.817359801120705,"d":"12.82"}},{"$f":"BU5/HLOOKUP('Premissas do projeto'!$G$16,$C$4:$BP$5,2,0)","v":{"v":13.355688912767777,"d":"13.36"}}]
[null,"Variação do IPCA",{"$f":"C5/777.6671-1","v":{"v":0.05909070860783494,"d":"5.9%"}},{"$f":"D5/C5-1","v":{"v":0.06503108229523313,"d":"6.5%"}},{"v":0.05838567620430424,"d":"5.8%"},{"v":0.05910820138438799,"d":"5.9%"},{"v":0.06407619868978198,"d":"6.4%"},{"v":0.10673495458845572,"d":"10.7%"},{"v":0.06288052161146851,"d":"6.3%"},{"v":0.0345,"d":"3.5%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"},{"v":0.042,"d":"4.2%"}]
[null,"Taxa NTN-B",{"v":0.04923199038683973,"d":"4.9%"},{"v":0.04451084382859282,"d":"4.5%"},{"v":0.03172542800300044,"d":"3.2%"},{"v":0.033701965222443564,"d":"3.4%"},{"v":0.0464111038961039,"d":"4.6%"},{"v":0.047230312063492055,"d":"4.7%"},{"v":0.05080252541742691,"d":"5.1%"},{"$f":"AVERAGE(C8:I8)","v":{"v":0.04337345268827135,"d":"4.3%"}},{"$f":"J8","v":{"v":0.04337345268827135,"d":"4.3%"}},{"$f":"K8","v":{"v":0.04337345268827135,"d":"4.3%"}},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"v":0.04337345268827135,"d":"4.3%"},{"$f":"BP8","v":{"v":0.04337345268827135,"d":"4.3%"}},{"$f":"BQ8","v":{"v":0.04337345268827135,"d":"4.3%"}},{"$f":"BR8","v":{"v":0.04337345268827135,"d":"4.3%"}},{"$f":"BS8","v":{"v":0.04337345268827135,"d":"4.3%"}},{"$f":"BT8","v":{"v":0.04337345268827135,"d":"4.3%"}}]
[null,"Taxa de Longo Prazo (TLP)",{"$nulls":8},{"$f":"K7+0.5*K8","v":{"v":0.06368672634413568,"d":"6.4%"}},{"$f":"L7+0.6*L8","v":{"v":0.06802407161296281,"d":"6.8%"}},{"$f":"M7+0.7*M8","v":{"v":0.07236141688178994,"d":"7.2%"}},{"$f":"N7+0.8*N8","v":{"v":0.07669876215061708,"d":"7.7%"}},{"$f":"O7+0.9*O8","v":{"v":0.08103610741944423,"d":"8.1%"}},{"$f":"P7+P8","v":{"v":0.08537345268827135,"d":"8.5%"}},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"$f":"AV7+AV8","v":{"v":0.08537345268827135,"d":"8.5%"}},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"$f":"BQ7+BQ8","v":{"v":0.08537345268827135,"d":"8.5%"}},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"},{"v":0.08537345268827135,"d":"8.5%"}]
[null,"Taxa de inflação americana (%)",{"$nulls":7},{"v":0.015,"d":"1.5%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"}]
[null,"FX (R$/US$) - fim do período",{"$nulls":7},3.3,{"$f":"J11*(1+K7)/(1+K10)","v":{"v":3.371176470588235,"d":"3.4"}},{"v":3.443888119953864,"d":"3.4"},{"v":3.518168059796006,"d":"3.5"},{"v":3.594050115987685,"d":"3.6"},{"v":3.671568843979576,"d":"3.7"},{"v":3.7507595445359985,"d":"3.8"},{"v":3.8316582798103043,"d":"3.8"},{"v":3.914301889766997,"d":"3.9"},{"v":3.9987280089580497,"d":"4.0"},{"v":4.0849750836610665,"d":"4.1"},{"v":4.17308238938709,"d":"4.2"},{"v":4.263090048766027,"d":"4.3"},{"v":4.355039049817843,"d":"4.4"},{"v":4.448971264617835,"d":"4.4"},{"v":4.5449294683644945,"d":"4.5"},{"v":4.642957358858631,"d":"4.6"},{"v":4.74309957640264,"d":"4.7"},{"v":4.845401724128972,"d":"4.8"},{"v":4.949910388767048,"d":"4.9"},{"v":5.056673161858102,"d":"5.1"},{"v":5.165738661427591,"d":"5.2"},{"v":5.277156554125049,"d":"5.3"},{"v":5.390977577841471,"d":"5.4"},{"v":5.507253564814522,"d":"5.5"},{"v":5.6260374652320895,"d":"5.6"},{"v":5.747383371344939,"d":"5.7"},{"v":5.871346542099437,"d":"5.9"},{"v":5.997983428301582,"d":"6.0"},{"v":6.127351698323773,"d":"6.1"},{"v":6.2595102643660505,"d":"6.3"},{"v":6.39451930928375,"d":"6.4"},{"v":6.532440313993791,"d":"6.5"},{"$f":"AP11*(1+AQ7)/(1+AQ10)","v":{"v":6.673336085472089,"d":"6.7"}},{"v":6.81727078535482,"d":"6.8"},{"v":6.964309959156592,"d":"7.0"},{"v":7.1145205661187925,"d":"7.1"},{"v":7.267971009701747,"d":"7.3"},{"v":7.42473116873453,"d":"7.4"},{"v":7.584872429236647,"d":"7.6"},{"v":7.748467716926065,"d":"7.7"},{"v":7.915591530428392,"d":"7.9"},{"v":8.086319975202338,"d":"8.1"},{"v":8.260730798196898,"d":"8.3"},{"v":8.438903423256047,"d":"8.4"},{"v":8.62091898728706,"d":"8.6"},{"v":8.80686037720894,"d":"8.8"},{"v":8.996812267697761,"d":"9.0"},{"v":9.190861159746143,"d":"9.2"},{"v":9.389095420054392,"d":"9.4"},{"v":9.591605321271253,"d":"9.6"},{"v":9.798483083102594,"d":"9.8"},{"v":10.009822914306767,"d":"10.0"},{"v":10.225721055595736,"d":"10.2"},{"v":10.446275823461526,"d":"10.4"},{"v":10.671587654947952,"d":"10.7"},{"v":10.901759153388006,"d":"10.9"},{"v":11.136895135127748,"d":"11.1"},{"v":11.377102677257955,"d":"11.4"},{"$f":"BP11*(1+BQ7)/(1+BQ10)","v":{"v":11.622491166375283,"d":"11.6"}},{"$f":"BQ11*(1+BR7)/(1+BR10)","v":{"v":11.873172348395142,"d":"11.9"}},{"$f":"BR11*(1+BS7)/(1+BS10)","v":{"v":12.129260379438959,"d":"12.1"}},{"$f":"BS11*(1+BT7)/(1+BT10)","v":{"v":12.390871877819016,"d":"12.4"}},{"$f":"BT11*(1+BU7)/(1+BU10)","v":{"v":12.658125977144525,"d":"12.7"}}]
[null,"Limite lucro presumido - lucro real (Mi R$)",{"$nulls":7},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"},{"v":76,"d":"76.0"}]
[]
[null,"Descrição e Explicações:"]
{"$rows_empty":7}
[null,"\\"]

{"sheet":"Premissas do projeto","index":2,"n_rows":273,"n_cols":44,"rows_kept":273,"merged":[[5,1,5,2],[5,4,5,7],[10,1,11,1],[10,2,11,2],[10,4,10,6],[10,7,11,7],[10,8,11,8],[12,1,14,1],[15,1,17,1],[18,1,23,1],[28,1,29,1],[28,2,29,2],[28,4,28,6],[28,7,29,7],[28,8,29,8],[32,1,33,1],[34,1,36,1],[41,1,42,1],[41,2,42,2],[41,4,41,6],[41,7,42,7],[41,8,42,8],[43,1,45,1],[43,7,44,7],[43,8,44,8],[46,1,48,1],[46,8,48,8],[55,1,56,1],[55,2,56,2],[55,4,55,6],[55,7,56,7],[55,8,56,8],[57,1,63,1],[64,1,65,1],[70,1,71,1],[70,2,71,2],[70,4,70,6],[70,7,71,7],[70,8,71,8],[72,1,72,2],[72,4,72,6],[73,1,79,1],[74,8,79,8],[80,1,82,1],[87,1,88,1],[87,2,88,2],[87,4,87,6],[87,7,88,7],[87,8,88,8],[89,1,90,1],[91,1,91,2],[96,1,97,1],[96,2,97,2],[96,4,96,6],[96,7,97,7],[96,8,97,8],[98,1,102,1],[103,1,106,1],[111,1,112,1],[111,2,112,2],[111,4,111,6],[111,7,112,7],[111,8,112,8],[113,1,123,1],[113,8,118,8],[119,8,122,8],[124,1,126,1],[134,1,135,1],[134,2,135,2],[134,4,134,6],[134,7,135,7],[134,8,135,8],[136,1,140,1],[136,7,140,7],[136,8,140,8],[145,1,146,1],[145,2,146,2],[145,4,145,6],[145,7,146,7],[145,8,146,8],[147,1,151,1],[149,4,149,6],[150,4,150,6],[151,4,151,6],[157,1,158,1],[157,2,158,2],[157,4,157,6],[157,7,158,7],[157,8,158,8],[159,1,160,1],[159,8,160,8],[161,1,163,1]]}
[]
[null,"PREMISSAS DO PROJETO"]
[]
[null,"1. Escolha de Premissas",{"$nulls":41},"Descrição e Explicações:"]
[]
[null,"Quais premissas o usuário quer escolher ?",null,null,"Somente as características gerais e os parâmetros de venda",{"$nulls":3},"O usuário deve imperativamente escolher todas as premissas dos quadros 2 e 3. Ele pode decidir escolher também as outras premissas dos quadros 4 a 7 , ou deixar o custeio escolher em função de bancos de dados. Esta segunda opção é recomendada para um usuário que descobre o modelo de custeio ou está numa fase preliminar de definição do seu projeto florestal.\nCaso o usuário for escolher todas as premissas, o valor que teria sido escolhido pelo modelo de custeio sempre aparece na coluna “sugestão”.",null,{"$f":"IF(E6=\"Todas as premissas\",1,0)","v":0},null,"Todas as premissas","Somente as características gerais e os parâmetros de venda"]
[]
[]
[null,"2. Características gerais do projeto"]
[]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário"]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo"]
[null,"Localização","Estado",null,"N/D","Mato Grosso do Sul",{"$f":"F13","v":"Mato Grosso do Sul"},null,"Escolha entre todos os Estados do Brasil. Considera-se que o projeto mais barato pode ser realizado no Estado de São Paulo, por conta da chegada mais simples dos equipamentos ao porto de Santos e de mão de obra qualificada, e para os outros Estados, é aplicado um fator de aumento de custo."]
[null,null,"Município",null,"N/D","Ribas do Rio Pardo",{"$f":"F14","v":"Ribas do Rio Pardo"},null,"Entrada aberta e sem ligação automática com o Estado ou a origem da madeira. Cabe ao              usuário verificar a consistência destes três dados.\n Se o Estado for MG ou ES, é importante verificar na aba \"Biblioeteca incentivos\" se o munípio faz parte da lista de muncícipios eligíveis para o programa Sudene, e neste caso, usar a ortografia correta."]
[null,null,"Eligibilidade Sudene / Sudam ?",null,{"$f":"IF(COUNTIF('Biblioteca de incentivos'!G13:G20,G13)=1,\"Não\",IF(OR(G13=\"Minas Gerais\",G13=\"Espírito Santo\"),IF(COUNTIF('Biblioteca de incentivos'!K20:K215,G14)=0,\"Não\",\"Sim\"),\"Sim\"))","v":"Não"},"Não",{"$f":"F15","v":"Não"},null,"A sugestão é dada conforme os locais eligíveis estabelecidos pelo Ministério da Integração Nacional."]
[null,"Cronograma","Ano atual",null,"N/D",2017,{"$f":"F16","v":2017},null,"Somente número inteiro e maior que ou igual a 2017 (ano de criação da planilha)"]
[null,null,"Início de produção no 01 de janeiro de",null,{"$f":"G16+6","v":2023},2023,{"$f":"F17","v":2023},null,"Somente número inteiro, que deve ser ao mínimo igual ao ano atual mais 4 anos (para tomar conta realisticamente do tempo de desenvolvimento e construção do projeto) e menor do que o ano atual mais 10 anos (para manter uma incerteza razoável em relação aos custos de investimento e operacionais)."]
[null,null,"Prazo de produção",null,25,25,{"$f":"F18","v":25},"anos","Somente número inteiro; a mecânica do modelo somente permite valores de 7 a 50 anos. Se a venda for para distribuidores, recomendado-se 25 anos que é o prazo do contrato de venda conforme o leilão regulado."]
[null,"Tipologia","Tipo de dono do projeto",null,"N/D","Utilities de capital aberto","Utilities de capital aberto",null,"Escolha fechada entre \"Utilities de capital aberto\" ou \"Produtor independente ou fundo\". Investidores em capital e dívida consideram que o perfil de risco do projeto com um dono de tipo “Utilities” é menor, e este dono também consegue menores taxas de estruturação de dívida e de captação de capital.",null,null,"Utilities de capital aberto","Produtor independente ou fundo"]
[null,null,"Comprador(es) da eletricidade",null,"N/D","Distribuidor(es)",{"$f":"F20","v":"Distribuidor(es)"},null,"Escolha fechada entre \"Distribudor(es)\", \"Consumidor(es) final(is) passando pela rede\" e \"Consumidor(es) final(is) sem usar a rede\". Neste último caso, não tem custo de uso da rede. Se a venda for para um distribuidor ou um consumidor final fora do Estado de implantação da termelétrica, não se paga ICMS."]
[null,null,"Origem da Madeira",null,"N/D","Convencional, mesorregião Mato Grosso do Sul",{"$f":"F21","v":"Convencional, mesorregião Mato Grosso do Sul"},null,"As opções de origem da madeira foram definidas durante o projeto de cálculo do custo de produção da madeira de eucalipto por fins energéticos, que dividiu o Brasil em 11 mesorregiões e avaliou em cada caso a possibilidade de plantio comercial convencional e a recomposição de reserva legal com uma combinação de plantios de eucalipto e árvores nativas.\nA entrada não tem uma ligação automática com o Estado ou o município. Cabe ao usuário verificar a consistência destes três dados.",null,null,"Distribuidor(es)","Consumidor(es) e/ou trader(s) passando pela rede","Consumidor(es) final(is) sem usar a rede"]
[null,null,"Modelo da termelétrica\n(Potência líquida x tecnologia)",null,"N/D","100 MW - LFB",{"$f":"F22","v":"100 MW - LFB"},null,"Lista fechada. O número indica a potência líquida e pode variar de  5 a 150 MW. As letras indicam a tecnologia da caldeira, que pode ser a grelha, leito fludizado borbulhante (LFB) ou leito fluidizado circulante (LFC) conforme o porte do projeto.\nNa aba descrevendo os modelos, o único parâmetro que o usuário pode escolher é a distância de conexão, o que atualiza o custo da linah de conexão."]
[null,null,"Tempo máximo de produção por ano",null,"N/D",{"v":8000,"d":"8,000"},{"v":8000,"d":"8,000"},"horas/ano","Ao máximo 8.600 horas/ano (350 dias por ano) considerando a manutenção anual obrigatória. No caso de venda através da rede, o máximo possível é definido pelo ANEEL em função da contribuição estimada da UTE à estabilidade do sistem elétrico."]
[null,null,"Classe de risco do projeto",null,"Médio","Médio","Médio",null,"Escolha fechada entre \"Baixo\", \"Médio\" e \"Alto\". A apreciação é sugestiva, porém a maoiria dos projetos de termelétrica a biomassa de médio ou grande porte terá um risco Médio ou Alto. Considera-se que o prêmio de rentabilidade pedido por investidores é cerca 1% maior (em termos absolutos) para um projeto de risco \"Médio\" do que para o risco \"Baixo\". Para um projeto de risco \"Alto\", o prêmio de rentabilidade em relação a um projeto de baixo risco é estimado em 2%.",null,null,"Baixo","Médio","Alto",null,"Horas","Receita (mil R$)",{"$nulls":3},"Modelo","Custo variável",null,"Modelo","Custo fixo",null,"Modelo","Invest/divest",null,"Modelo","Dívida financeira",{"$nulls":4},"Modelo","Preço alvo"]
[{"$nulls":16},{"$f":"Resultados!U31","v":{"v":431923.0293224174,"d":"431,923"}},{"$nulls":4},{"$f":"Resultados!V10","v":{"v":165.72076695876913,"d":"166"}},null,null,{"$f":"Resultados!V13","v":{"v":37.32966450681429,"d":"37"}},null,null,{"$f":"Resultados!V18","v":{"v":70.1361453805486,"d":"70"}},null,null,{"$f":"Resultados!V22","v":{"v":22.443297708739763,"d":"22"}},{"$nulls":5},{"$f":"Resultados!$V$31","v":{"v":545.3573602555775,"d":"545"}}]
[{"$nulls":15},0,{"v":250182.48268208228,"d":"250,182"},{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!E7","v":"5 MW - Grelha"},{"v":221.78594156990877,"d":"222"},null,{"$f":"U26","v":"5 MW - Grelha"},{"v":284.99166818179486,"d":"285"},null,{"$f":"X26","v":"5 MW - Grelha"},{"v":111.76760189867804,"d":"112"},null,{"$f":"AA26","v":"5 MW - Grelha"},{"v":33.78840203300063,"d":"34"},{"$nulls":4},{"$f":"AD26","v":"5 MW - Grelha"},{"v":1129.2659373097329,"d":"1,129"}]
[null,"3. Parâmetros de venda da eletricidade",{"$nulls":13},{"$f":"P26+0.1*$G$23","v":800},268540.11365589255,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!F7","v":"25 MW - Grelha"},{"v":170.15213499498256,"d":"170"},null,{"$f":"U27","v":"25 MW - Grelha"},{"v":87.71076662773055,"d":"88"},null,{"$f":"X27","v":"25 MW - Grelha"},{"v":51.60879550352593,"d":"52"},null,{"$f":"AA27","v":"25 MW - Grelha"},{"v":16.248786381330877,"d":"16"},{"$nulls":4},{"$f":"AD27","v":"25 MW - Grelha"},{"v":551.1128757923265,"d":"551"}]
[{"$nulls":15},{"$f":"P27+0.1*$G$23","v":1600},286897.74462976545,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!G7","v":"50 MW - Grelha"},{"v":165.28712154803648,"d":"165"},null,"50 MW - Grelha",{"v":58.35761850339097,"d":"58"},null,"50 MW - Grelha",{"v":58.832109865275044,"d":"59"},null,"50 MW - Grelha",{"v":18.688273252948083,"d":"19"},{"$nulls":4},"50 MW - Grelha",{"v":529.5311714745325,"d":"530"}]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário",{"$nulls":6},2400,305255.3756036383,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!H7","v":"50 MW - LFB"},{"v":167.67111785890577,"d":"168"},null,"50 MW - LFB",{"v":54.94760916316277,"d":"55"},null,"50 MW - LFB",{"v":59.13522546665931,"d":"59"},null,"50 MW - LFB",{"v":18.783158845894537,"d":"19"},{"$nulls":4},"50 MW - LFB",{"v":530.1788750095482,"d":"530"}]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo",{"$nulls":8},3200,323613.00657751126,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!I7","v":"100 MW - Grelha"},{"v":161.67851838732645,"d":"162"},null,"100 MW - Grelha",{"v":45.627562895471954,"d":"46"},null,"100 MW - Grelha",{"v":59.52270882833955,"d":"60"},null,"100 MW - Grelha",{"v":18.98182011361741,"d":"19"},{"$nulls":4},"100 MW - Grelha",{"v":510.7153380201517,"d":"511"}]
[null,"Nível de produção","Tempo provável de produção por ano",null,"N/D",{"v":7920,"d":"7,920"},{"$f":"F31","v":{"v":7920,"d":"7,920"}},"horas/ano","Entre 0 e o tempo máximo de produção por ano. O simulador custeio não prevê a possibilidade de variar o tempo de produção ano por ano, ou seja, considera-se o mesmo valor ao longo da vida do projeto. \nO tempo provável de produção por ano pode ser efetivamente fixo (caso de uma contratação ao leilão regulado com CVU = 0 por exemplo), ou uma estimativa se existe a possibilidade de um despacho variável ao longo do tempo (contratação ao leilão regulado com CVU ≠ 0 ou vendas no mercado livre). ",{"$nulls":6},4000,341970.6375513842,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!J7","v":"100 MW - LFB"},{"v":165.72076695876913,"d":"166"},null,"100 MW - LFB",{"v":37.32966450681429,"d":"37"},null,"100 MW - LFB",{"v":70.1361453805486,"d":"70"},null,"100 MW - LFB",{"v":22.443297708739763,"d":"22"},{"$nulls":4},"100 MW - LFB",{"v":545.3573602567694,"d":"545"}]
[null,"Condições de venda do mercado","Preço de mercado da eletricidade",null,"N/D",350,{"$f":"F32","v":350},"R$/MWh","Caso este dado esteja informado, ele não é usado diretamente no cálculo, mas ele pode           embasar a escolha do preço provável de venda da eletricidade.",{"$nulls":6},4800,360328.2685252571,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!K7","v":"100 MW - LFC"},{"v":161.49427725417712,"d":"161"},null,"100 MW - LFC",{"v":50.92246092923031,"d":"51"},null,"100 MW - LFC",{"v":77.43731990399105,"d":"77"},null,"100 MW - LFC",{"v":24.966197190290586,"d":"25"},{"$nulls":4},"100 MW - LFC",{"v":583.3513701670203,"d":"583"}]
[null,"Condições de venda alvo","Receita bruta alvo",null,"N/D","N/D",{"$f":"Resultados!U31","v":{"v":431923.0293224174,"d":"431,923"}},"mil R$/ano","Receita bruta que permite obter exatamente a rentabilidade desejada pelo acionista do projeto. Ela é calculada automaticamente pelo custeio a partir da todas as premissas do projeto (fora o preço de mercado e a receita e o preço prováveis).\nEla é informada na aba de premissas porque ela é uma das referências possíveis para escolher a receita bruta provável.",{"$nulls":6},5600,378685.8994991302,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!L7","v":"150 MW - Grelha"},{"v":170.0004330479932,"d":"170"},null,"150 MW - Grelha",{"v":41.15838574566256,"d":"41"},null,"150 MW - Grelha",{"v":60.54603136023102,"d":"61"},null,"150 MW - Grelha",{"v":19.324314704210384,"d":"19"},{"$nulls":4},"150 MW - Grelha",{"v":525.3791677619377,"d":"525"}]
[null,null,"Preço de venda alvo",null,"N/D","N/D",{"$f":"IF(G31=0,\"N/D\",G33*1000/G45/G31)","v":{"v":545.3573602555774,"d":"545"}},"R$/MWh","\"N/D\" se o tempo provável de produção por ano = 0\nReceita bruta alvo / Produção anual provável em outros casos",{"$nulls":6},{"$f":"P33+0.1*$G$23","v":6400},397043.5304730029,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!M7","v":"150 MW - LFB"},{"v":164.76077639927922,"d":"165"},null,"150 MW - LFB",{"v":36.490346707263924,"d":"36"},null,"150 MW - LFB",{"v":63.170218638892855,"d":"63"},null,"150 MW - LFB",{"v":20.23696101563917,"d":"20"},{"$nulls":4},"150 MW - LFB",{"v":520.3512970542165,"d":"520"}]
[null,"Condições prováveis de venda","Preço de venda indexado na inflação",null,"Sim","Sim",{"$f":"F35","v":"Sim"},null,"Escolha fechada entre \"Sim\" ou \"Não\". Na maioria dos casos, será \"Sim\" para proteger o gerador de eletricidade do risco de inflação.",{"$nulls":6},7200,415401.16144687595,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!N7","v":"150 MW - LFC"},{"v":160.15252646925398,"d":"160"},null,"150 MW - LFC",{"v":33.246981853590235,"d":"33"},null,"150 MW - LFC",{"v":70.0359043244813,"d":"70"},null,"150 MW - LFC",{"v":22.606989243123234,"d":"23"},{"$nulls":4},"150 MW - LFC",{"v":533.3660434248904,"d":"533"}]
[null,null,"Receita bruta provável",null,"N/D",{"v":436802,"d":"436,802"},{"$f":"F36","v":{"v":436802,"d":"436,802"}},"mil R$/ano","A receita bruta provável é a receita usada no modelo financeiro para calcular os fluxos de caixa e a rentabilidade. Ela inclui as deduções PIS, COFINS e se existir, ICMS. \nO modelo financeiro tem como input a receita bruta provável, e não o preço de venda da eletricidade, porque existe a possibilidade de receita > 0 sem produção, quando a termelétrica é paga pelo fato de estar disponível para geração. Esse é o caso por exemplo dos leilões regulados organizados pela ANEEL com o modelo CVU ≠ 0.\nO modelo não sugere nenhum valor, porque o usuário pode utilizar várias referências, tais quais:\n- valor atual de mercado (ver acima)\n- valor projetado do mercado no horizonte de início de produção da eletricidade\n- valor que corresponde ao potencial de pagamento dos consumidor(es)\n- receita bruta alvo (ver acima)\nSe o usuário decidir usar a receita bruta alvo, ele deve tomar cuidado que qualquer mudança de premissa modifica este valor, necessitando uma atualização da receita bruta provável escolhida.",{"$nulls":6},8000,433758.79242074897,{"$nulls":3},{"$f":"'Biblioteca modelos industriais'!O7","v":"150 MW LFC - alto des."},{"v":141.60434566983471,"d":"142"},null,"150 MW LFC - alto des.",{"v":34.90455929033148,"d":"35"},null,"150 MW LFC - alto des.",{"v":72.40519275178627,"d":"72"},null,"150 MW LFC - alto des.",{"v":23.41175054164802,"d":"23"},{"$nulls":4},"150 MW LFC - alto des.",{"v":517.7141024301917,"d":"518"}]
[null,null,"Preço de venda provável da eletricidade",null,"N/D","N/D",{"$f":"IF(G31=0,\"N/D\",G36*1000/G45/G31)","v":{"v":551.5176767676768,"d":"552"}},"R$/MWh","\"N/D\" se o tempo provável de produção por ano = 0\nReceita bruta provável / Produção anual provável em outros casos"]
[]
[]
[null,"4. Caracteristicas técnicas da termelétrica"]
[]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário"]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo"]
[null,"Modelo e potência da UTE","Potência instalada",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A8,0)","v":110},110,{"$f":"IF($K$6=1,F44,E44)","v":110},"MW","A sugestão provém da biblioteca de modelos industriais."]
[null,null,"Potência líquida até a sobestação",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A9,0)","v":100},100,{"$f":"IF($K$6=1,F45,E45)","v":100}]
[null,null,"Perdas da sobestação até a entrega ao(s) cliente(s)",null,{"v":0.01,"d":"1%"},{"v":0.01,"d":"1%"},{"v":0.01,"d":"1%"},null,"Para informação somente. Este valor não é utilizado na modelagem financeira."]
[null,"Características de caldeira(s)","Tipo",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A10,0)","v":"LFB"},"grelha","LFB",null,"Parâmetros técnicos sem impacto sobre o resto da modelagem. As sugestões provém da biblioteca de modelos industriais."]
[null,null,"Condições de operação",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A11,0)","v":"102bar/505C"},"102bar/505C","102bar/505C"]
[null,null,"Número x vazão",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A12,0)","v":"2 x 220"},"1 x 220","2 x 220","t/hora"]
[null,"Características de turbogerador(es)","Número x Potência instalada",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A13,0)","v":"2 x 55"},"2 x 60","2 x 55","MW","Parâmetros técnicos sem impacto sobre o resto da modelagem. As sugestões provém da biblioteca de modelos industriais."]
[null,"Torre(s) de resfriamento","Capacidade",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A14,0)","v":"4 x 5.000"},0,"4 x 5.000","m³/hora","Parâmetros técnicos sem impacto sobre o resto da modelagem. As sugestões provém da biblioteca de modelos industriais."]
[]
[]
[null,"4. Condições de financiamento",{"$nulls":10},{"$f":"Resultados!V31","v":{"v":545.3573602555775,"d":"545"}},null,null,{"$f":"Resultados!V31","v":{"v":545.3573602555775,"d":"545"}}]
[{"$nulls":11},{"v":0,"d":"0%"},{"v":568.7314269852512,"d":"569"},null,{"v":0,"d":"0%"},{"v":527.6889076972186,"d":"528"}]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário",null,null,{"$f":"L55+10%","v":{"v":0.1,"d":"10%"}},{"v":564.0566136463539,"d":"564"},null,{"$f":"1%+O55","v":{"v":0.01,"d":"1%"}},{"v":533.4614068406376,"d":"533"}]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo",{"$nulls":4},{"$f":"L56+10%","v":{"v":0.2,"d":"20%"}},{"v":559.3818002993012,"d":"559"},null,{"$f":"1%+O56","v":{"v":0.02,"d":"2%"}},{"v":539.349980321454,"d":"539"}]
[null,"Financiamento BNDES","Proporção dos ativos fixos financiados",null,{"v":0.5,"d":"50%"},{"v":0.6,"d":"60%"},{"$f":"IF($K$6=1,MAX(F58,0.00000001%),MAX(E58,0.00000001%))","v":{"v":0.5,"d":"50%"}},null,"O máximo praticado pelo BNDES em 2017 é 70% do valor dos equipamentos e da construção. ",null,null,{"v":0.30000000000000004,"d":"30%"},{"v":554.7069869522488,"d":"555"},null,{"v":0.03,"d":"3%"},{"v":545.3573602550306,"d":"545"}]
[null,null,"Taxa de intermediação financeira",null,{"v":0.005,"d":"0.50%"},{"v":0.005,"d":"0.50%"},{"$f":"IF($K$6=1,F59,E59)","v":{"v":0.005,"d":"0.50%"}},null,"Comissão paga pelo dono do projeto ao credor quando o contrato de empréstimo for assinado, para pagar as equipes de estruturação do credor.",null,null,{"v":0.4,"d":"40%"},{"v":550.0321736051961,"d":"550"},null,{"v":0.04,"d":"4%"},{"v":551.4863559008263,"d":"551"}]
[null,null,"Margem de juro acima da TLP",null,{"$f":"IF(G19=\"Utilities de capital aberto\",2.2%,4%)+IF(G24=\"baixo\",0,IF(G24=\"médio\",0.8%,1.6%))","v":{"v":0.030000000000000002,"d":"3.00%"}},{"v":0.04,"d":"4.00%"},{"v":0.030000000000000002,"d":"3.00%"},null,"Pode variar de 2,20% a 5,68%; é função do tipo de sponsor e risco do projeto. Assim, a sugestão varia em função destes dois fatores.",null,null,{"v":0.5,"d":"50%"},{"v":545.3573602581437,"d":"545"},null,{"v":0.05,"d":"5%"},{"v":557.7398562284282,"d":"558"}]
[null,null,"Prazo de amortização",null,{"$f":"MIN(G18,20)","v":20},20,20,null,"Somente número inteiro e inferior ou igual ao mínimo entre o prazo de operação - 1 ano e 20 anos.",null,null,{"v":0.6,"d":"60%"},{"v":540.684652628181,"d":"541"},null,{"v":0.060000000000000005,"d":"6%"},{"v":564.1208325898837,"d":"564"}]
[null,null,"Método de amortização",null,"Amortização linear","Amortização linear","Amortização linear",null,"Escolha fechada entre amortização linear ou pagamento constante.",null,null,{"v":0.7,"d":"70%"},{"v":536.0340807509393,"d":"536"}]
[null,null,"Índice de Cobertura do Serviço da Dívida (ICSD) mínimo",null,{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},null,"Não pode ser inferior a 1,00. 1,30 é o valor geralmente usado pelo BNDES.",null,null,{"v":0.7999999999999999,"d":"80%"},{"v":531.3835088736537,"d":"531"}]
[null,null,"Conta de reserva",null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},"pagamento anual","O credor tipicamente impõe a constituição de uma conta de reserva, disponível para efetuar pagamentos da dívida durante algum prazo pré-determinado. Se o reembolso da dívida ocorrer conforme esperado ao longo da vida do projeto, a conta de reserva é esvaziada no final do prazo de amortização da dívida para fazer o(s) último(s) pagamento(s).",null,null,{"v":0.8999999999999999,"d":"90%"},{"v":526.7329369952854,"d":"527"}]
[null,"Capital próprio","Custo de captação de capital",null,{"$f":"IF(G19=\"Utilities de capital aberto\",1%,4.5%)","v":{"v":0.01,"d":"1.00%"}},{"v":0.01,"d":"1.00%"},{"$f":"IF(K27=1,F65,E65)","v":{"v":0.01,"d":"1.00%"}},"dos recursos","Inclui o pagamento de intermediários financeiros para captar novos recursos, os custos próprios dos donos do projeto em ações de marketing com investidores, e os custos jurídicos para estabelecer os contratos. Ele vale cerca 0 a 2% para as empresas de capital aberto, e de 2 a 7% para os produtores independentes e os fundos. O valor sugerido para cada categoria de dono é o meio do intervalo.",null,null,{"v":0.9999999999999999,"d":"100%"},{"v":522.0823651182317,"d":"522"}]
[null,null,"Taxa de retorno esperada após inflação e impostos",null,{"$f":"ROUND(100*('Biblioteca CAPM'!D12+IF(G19=\"Utilities de capital aberto\",0,2%)+IF(G24=\"baixo\",0,IF(G24=\"médio\",1%,2%))),0)/100","v":{"v":0.13,"d":"13%"}},{"v":0.1,"d":"10%"},{"$f":"IF($K$6=1,F66,E66)","v":{"v":0.13,"d":"13%"}},null,"Função do ambiente do setor de energia, das características técnico-econômicas e do dono do projeto.\nO valor sugerido utiliza o modelo CAPM para definir a taxa de retorno para empreses de geração/transmissão/distribuição de eletricidade na bolsa brasileira e acrescenta prêmios em função da natureza do dono e da classe de risco do projeto definida pelo usuário da planilha."]
[]
[]
[null,"5a. Condições de investimento"]
[]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário"]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo"]
[null,"Cronograma de investimento e reinvestimento",null,null,"Padrão de construção em 2 anos e de reinvestimento regular",{"$nulls":3},"Fixo"]
[null,"Investimento inicial em ativos imobilizados","Custos de desenvolvimento",null,{"$f":"MAX(5000,3%*SUM(G75:G79))","v":{"v":26994.3711553833,"d":"26,994"}},{"v":15000,"d":"15,000"},{"$f":"IF($K$6=1,F74,E74)","v":{"v":26994.3711553833,"d":"26,994"}},"mil R$","Sugestão de máximo de 5 Mi R$ e 3% do total dos outros custos."]
[null,null,"Construção cívil",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A17,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":155108.62633509462,"d":"155,109"}},{"v":50000,"d":"50,000"},{"$f":"IF($K$6=1,F75,E75)","v":{"v":155108.62633509462,"d":"155,109"}},"mil R$","Sugestões para os custos diretos (construção civil, equipamento fixo e móvel) conforme a biblioteca de dados industriais. Os custos indretos são sugerios iguais a 16,1% do total dos custos diretos."]
[null,null,"Equipamento importado fixo com montagem",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A19,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":10059.396156875482,"d":"10,059"}},{"v":70000,"d":"70,000"},{"v":10059.396156875482,"d":"10,059"},"mil USD"]
[null,null,"Equipamento nacional fixo com montagem",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A18,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":586316.8649177562,"d":"586,317"}},{"v":360000,"d":"360,000"},{"v":586316.8649177562,"d":"586,317"},"mil R$"]
[null,null,"Equipamento móvel",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A20,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":5555.156549429456,"d":"5,555"}},{"v":2500,"d":"2,500"},{"v":5555.156549429456,"d":"5,555"},"mil R$"]
[null,null,"Custos indiretos",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A21,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":142772.3278869544,"d":"142,772"}},{"v":175000,"d":"175,000"},{"$f":"IF($K$6=1,F79,E79)","v":{"v":142772.3278869544,"d":"142,772"}},"mil R$"]
[null,null,"Custos unitários globais com base o cambio atual",null,"N/D",{"$f":"(F74+F75+F76*VLOOKUP(F16,'Premissas macroeconomicas'!$J$4:$X$11,8)+F77+F78+F79)/F45/1000","v":{"v":8.707160795867212,"d":"8.7"}},{"$f":"(G74+G75+G76*VLOOKUP(G16,'Premissas macroeconomicas'!$J$4:$X$11,8)+G77+G78+G79)/G45/1000","v":{"v":9.552915154190018,"d":"9.6"}},"R$/W"]
[null,"Elementos do capital de giro","Estoques de madeira e outros consumíveis",null,2,2,{"$f":"IF($K$6=1,F81,E81)","v":2},"meses de operação","O armazamento da madeira reduz a umidade, e assim os custos de transporte (a madeira é mais leve) e o consumo de madeira (em m³/hora) da caldeira, porém ele aumenta o capital de giro. Vários estudos feitas por empresas de celulose e da siderurgia têm mostrado que o ponto de melhor equilíbrio é com cerca 2 meses de armazenamento."]
[null,null,"Prazo de pagamento do cliente",null,2,2,2,"meses"]
[null,null,"Prazo de pagamento dos fornecedores",null,1,1,1,"meses"]
[]
[]
[null,"5.b. Decomissionamento da atividade"]
[]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário"]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo"]
[null,"Valor residual","Valor de mercado ao decomissionamento",null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"$f":"IF($K$6=1,F90,E90)","v":{"v":0.5,"d":"50%"}},null,"O valor residual depende da possibilidade de prolongar - tecnicamente e comercialmente - a vida da termelétrica no fim do prazo de produção e, se não for possível, se a planta vai ser desmembrada ou não, e neste caso o valor potencial de venda dos equipamentos para terceiros. O custeio considera uma proporção do valor contábil dos equipamentos fixos."]
[null,null,"Custo de decomissionamento",null,{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},null,"Proporção do custo de equipamento fixo com montagem."]
[null,"Prazo de provisionamento do custo de decomissionamento",null,null,5,5,5,"anos antes do fim da operação","É recomendado fazer com antecedência uma reserva destes custos, que ocorrem quando a termelétrica não gera mais fluxos de caixa livres através das operações."]
[]
[]
[null,"6.a. Características físicas e consumo de madeira (considerada entregue em toras na porta da termelétrica)"]
[]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário"]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo"]
[null,"Propriedades físicas da madeira","Teor energético da madeira seca",null,{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"$f":"IF($K$6=1,F99,E99)","v":{"v":18,"d":"18.00"}},"GJ / toneleda seca","Para madeira, pode variar de 17 a 21. O valor sugerido é representativo de E. urograndis com casca aos 7 anos."]
[null,null,"Umidade média = (1 - densidade seca / densidade verda)",null,{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},null,"Impacta o consumo específico de madeira. Depende do clima e também diminui quando o prazo médio de armazenamento entre a colheita e o consumo aumenta. O valor sugerido é 40%, o que representa a média esperada ao longo do ano para toiras de eucalipto armazenadas durante dois meses após a colheita, conforme confirmado por grandes empresas consumidores."]
[null,null,"Densidade seca",null,0.45,0.46,0.45,"t/m³","O valor sugerido é representativo de E. urograndis com casca aos 7 anos."]
[null,null,"Densidade verde",null,"N/D","N/D",{"$f":"G101/(1-G100)","v":{"v":0.75,"d":"0.750"}},"t/m³","É igual a: densidade seca / (1- umidade média)"]
[null,null,"Teor enérgetico da madeira verde",null,"N/D","N/D",{"$f":"(G99*(1-G100)-2.33*G100)*G102/3.6","v":{"v":2.055833333333333,"d":"2.06"}},"MWh mad/m³","Calculado automaticamente em função do teor energético seco, densidade seca e umidade. "]
[null,"Consumo de madeira","Rendimento energético líquido da termelétrica",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A22,0)","v":{"v":0.299,"d":"29.9%"}},{"v":0.295,"d":"29.5%"},{"$f":"IF($K$6=1,F104,E104)","v":{"v":0.299,"d":"29.9%"}},"MWh/MWh mad","É função das características técnicas da termelétrica. O valor sugerido provém de modelos termodinâmicos com calibração em dados de termelétricas reais."]
[null,null,"Consumo específico",null,"N/D","N/D",{"$f":"1/G103/G104","v":{"v":1.626825264054076,"d":"1.63"}},"m³/MWh","Calculado automaticamente a partir do rendimento energético líquido e do teor energético da madeira verde."]
[null,null,"Consumo por hora",null,"N/D","N/D",{"$f":"G105*G45","v":{"v":162.6825264054076,"d":"163"}},"m³/hora","Calculado automaticamente a partir do consumo específico e da potência da termelétrica."]
[null,null,"Consumo máximo potencial de madeira",null,"N/D","N/D",{"$f":"G105*G45*G23/1000","v":{"v":1301.4602112432608,"d":"1,301"}},"mil m³/ano","Calculado automaticamente a partir do consumo por hora e do tempo máximo de produção por ano."]
[]
[]
[null,"6.b. Custos de aquisição dos insumos de consumo variável"]
[]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário"]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo"]
[null,"Madeira contrato de longo prazo (considerado durante todos anos de operação efetivos)","Unidade de compra",null,"Volume","Volume",{"$f":"IF($K$6=1,F114,E114)","v":"Volume"},null,"O custeio oferece ao usuário a possibilidade de combinar um contrato de suprimento de longo prazo com duas componentes (descritas abaixo) com compras spot. Desta forma, o usuário pode refletir nas suas compras as modalidades potenciais de despacho e assim reduzir os riscos de suprimento (tanto de falta, quanto de excesso, de madeira). Ele deve definir as premissas para todas as fontes possíveis, mesmo se ele escolhe somente uma.  \n\nA assinatura de um (ou vários) contrato(s) para garantir o suprimento da maioria da madeira ao longo prazo é altamente desejável, e, geralmente, imposta por credores. A proporção entre o volume contratado e o consumo máximo potencial da termelétrica depende do ambiente de mercado de madeira. Recomenda-se um mínimo de 75% quando o mercado é amplo (em relação ao consumo total), e com perspectivas de equilíbrio ou superávit no longo prazo. Em outros casos, esta proporção pode chegar em 100%.\n\nO contrato de longo prazo tem dois componentes: \n   - compromisso de comprar a cada período um volume mínimo (Quantidade Mínima Contratual, definido a partir da referência com o Consumo máximo potencial) , com um valor fixo (Pagamento Mínimo. O Preço de compra do mínimo contratual é subsequentemente calculado pela divisão entre o Pagamento Mínimo e a Quantidade Mínima Contratual)\n   - possibilidade- sem obrigação - de comprar a cada período uma quantidade adicional, até um valor máximo (Quantidade Máxima Contratual) com um preço fixo (Preço Variável Unitário).\n\nAs quantidades do contrato podem ser definidas em termos de Volume, Peso, ou Energia.\n\nPara uma primeira abordagem de pré-viabilidade, o usuário pode usar:\n- Quantidade Mínima Contratual = 0\n- Pagamento Mínimo = 0\n- Quantidade Máxima Contratual = 100% do consumo potencial máximo\n- Preço Variável Unitário conforme a origem da madeira \n\nOs preços de compra sugeridos são definidos a partir da escolha da origem da madeira e da biblioteca de preços da madeira."]
[null,null,"Quantidade Mínima Contratual / Consumo máximo potencial",null,{"v":0,"d":"0%"},{"v":0.4,"d":"40%"},{"$f":"IF($K$6=1,F115,E115)","v":{"v":0,"d":"0%"}},{"$f":"IF(G114=\"Volume\",\"mil m³/ano\",IF(G114=\"Peso/ano\",\"mil t\",\"mil MWh mad/ano\"))","v":"mil m³/ano"}]
[null,null,"Quantidade Máxima Contratual / Consumo máximo potencial",null,{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":1,"d":"100%"},{"$f":"IF(G114=\"Volume\",\"mil m³/ano\",IF(G114=\"Peso/ano\",\"mil t\",\"mil MWh mad/ano\"))","v":"mil m³/ano"}]
[null,null,"Pagamento Mínimo",null,0,{"v":100000,"d":"100,000"},0,"mil R$/ano"]
[null,null,"Preço de compra do mínimo contratual",null,{"$f":"VLOOKUP(G21,'Biblioteca preços de madeira'!H6:I19,2,0)/IF(G114=\"Volume\",1,IF(G114=\"Peso\",G102,G103))","v":{"v":85.90957915379512,"d":"85.91"}},{"$f":"F117/(F115*G107*IF(F114=\"Volume\",1,IF(F114=\"Peso\",G102,G103)))","v":{"v":192.09192708333327,"d":"192.09"}},{"$f":"IF(G115=0%,\"N/D\",G117/(G115*G107*IF(G114=\"Volume\",1,IF(G114=\"Peso\",G102,G103))))","v":"N/D"},{"$f":"IF(G114=\"Volume\",\"R$/m³\",IF(G114=\"Peso\",\"R$/t\",\"R$/MWh mad\"))","v":"R$/m³"}]
[null,null,"Preço Variável Unitário (de compra acima da quantidade mínima contratual)",null,{"$f":"VLOOKUP(G21,'Biblioteca preços de madeira'!H6:I19,2,0)/IF(G114=\"Volume\",1,IF(G114=\"Peso\",G102,G103))","v":{"v":85.90957915379512,"d":"85.91"}},{"v":50,"d":"50.00"},{"v":85.90957915379512,"d":"85.91"},{"$f":"IF(G114=\"Volume\",\"R$/m³\",IF(G114=\"Peso\",\"R$/t\",\"R$/MWh mad\"))","v":"R$/m³"}]
[null,null,"Volume mínimo contratual",null,{"$f":"E115*G107","v":0},{"$f":"F115*G107","v":{"v":520.5840844973044,"d":"520.58"}},{"$f":"G115*G107","v":0},"mil m³/ano","Repete as informações acima se a unidade de compra é o m³."]
[null,null,"Volume máximo contratual",null,{"$f":"E116*G107","v":{"v":1301.4602112432608,"d":"1,301"}},{"$f":"F116*G107","v":{"v":650.7301056216304,"d":"650.73"}},{"$f":"G116*G107","v":{"v":1301.4602112432608,"d":"1,301"}},"mil m³/ano"]
[null,null,"Preço do mínimo contratual em R$/m³ ",null,"N/D",{"$f":"F117/F120","v":{"v":192.09192708333327,"d":"192.09"}},"N/D","R$/m³"]
[null,null,"Preço Variável Unitário em R$/m³",null,{"$f":"VLOOKUP(G21,'Biblioteca preços de madeira'!H6:I19,2,0)","v":{"v":85.90957915379512,"d":"85.91"}},{"$f":"F119/IF(G114=\"Volume\",1,IF(G114=\"Peso\",G102,G103))","v":{"v":50,"d":"50.00"}},{"v":85.90957915379512,"d":"85.91"},"R$/m³"]
[null,null,"Preço médio de compra do máximo contratual",null,{"$f":"(E117+(E121-E120)*E123)/E121","v":{"v":85.90957915379512,"d":"85.91"}},{"$f":"(F117+(F121-F120)*F123)/F121","v":{"v":163.67354166666664,"d":"163.67"}},{"v":85.90957915379512,"d":"85.91"},"R$/m³","O valor sugerido é o preço médio de venda alvo dos produtores regionais de madeira para garantir uma rentabilidade suficiente, conforme estimado pelo IEMA a partir do custeio florestal."]
[null,"Madeira compras spot (fase de comissionamento + para completar contrato de longo prazo se necessário","Unidade de compra",null,"Volume","Volume","Volume",null,"Escolha entre volume, peso e energia."]
[null,null,"Preço médio de compra",null,{"$f":"VLOOKUP(G21,'Biblioteca preços de madeira'!H6:I19,2,0)/IF(G114=\"Volume\",1,IF(G114=\"Peso\",G102,G103))","v":{"v":85.90957915379512,"d":"85.91"}},{"v":80,"d":"80.00"},{"v":85.90957915379512,"d":"85.91"},{"$f":"IF(G125=\"Volume\",\"R$/m³\",IF(G125=\"Peso\",\"R$/t\",\"R$/MWh mad\"))","v":"R$/m³"},"Normalmente reflete o potencial de compra pela UTE a fornecedors alternativos."]
[null,null,"Preço em R$/m³",null,{"$f":"VLOOKUP(G21,'Biblioteca preços de madeira'!H6:I19,2,0)","v":{"v":85.90957915379512,"d":"85.91"}},"N/D",{"$f":"G126/IF(G125=\"Volume\",1,IF(G125=\"Peso\",G102,G103))","v":{"v":85.90957915379512,"d":"85.91"}},"R$/m³","Repete as informações acima se a unidade de compra é o m³."]
[null,"Plantios florestais","Produtividade média",null,{"$f":"VLOOKUP(G21,'Biblioteca preços de madeira'!H6:K19,3,0)","v":{"v":35.427677167740086,"d":"35.4"}},{"v":35,"d":"35.0"},{"$f":"IF($K$6=1,F128,E128)","v":{"v":35.427677167740086,"d":"35.4"}},"m³/ha.ano","Permite calcular a área de plantios necessária para abastecer a termelétrica, o que é uma informação importante para conferir a viabilidade do projeto."]
[null,"Água","Preço bruto de compra",null,{"v":0.3,"d":"0.30"},{"v":0.3,"d":"0.30"},{"$f":"IF($K$6=1,F129,E129)","v":{"v":0.3,"d":"0.30"}},"R$/m³"]
[null,"Areia","Preço bruto de compra",null,{"v":600,"d":"600.00"},{"v":500,"d":"500.00"},600,"R$/t","Consumida por caldeiras a leito fluidizado"]
[]
[]
[null,"6.c. Custos de produção fixos"]
[]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário"]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo"]
[null,"Custos fixos","Mão de obra",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A26,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":7158.071484142795,"d":"7,158"}},{"v":7000,"d":"7,000"},{"$f":"IF($K$6=1,F137,E137)","v":{"v":7158.071484142795,"d":"7,158"}},"mil R$/ano","Sugestões conforme a biblioteca de dados industriais"]
[null,null,"Serviços terceirizados",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A27,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":1714.8771273938682,"d":"1,715"}},{"v":2000,"d":"2,000"},{"v":1714.8771273938682,"d":"1,715"}]
[null,null,"Manutenção",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A28,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":16103.93991816992,"d":"16,104"}},{"v":30000,"d":"30,000"},{"v":16103.93991816992,"d":"16,104"}]
[null,null,"Outros custos fixos",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A29,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":1331.5575710300025,"d":"1,332"}},{"v":1500,"d":"1,500"},{"v":1331.5575710300025,"d":"1,332"}]
[null,null,"Custos administrativos",null,{"$f":"HLOOKUP($G$22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A30,0)*(1+VLOOKUP(G13,'Biblioteca dados investimentos'!B10:C36,2,0))","v":{"v":2117.711580542746,"d":"2,118"}},{"v":2500,"d":"2,500"},{"v":2117.711580542746,"d":"2,118"}]
[]
[]
[null,"6.d. Custos ligados ao modelo de venda da eletricidade"]
[]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário"]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo"]
[null,"Custos ligados ao uso da rede","Tarifa de Uso do Sistema de transmissão (TUST) ou de Distribuição (TUSD)",null,{"$f":"35*IF(F20=\"Consumidor(es) final(is) sem usar a rede\",0,'Biblioteca de incentivos'!C8)","v":17.5},17.5,{"$f":"IF($K$6=1,F148,E148)","v":17.5},"mil R$/MW líquido/ano","O valor exato é definido pelo regulador ANEEL especificamente para cada usina elétrica. A sugestão corresponde a 50% da média observada para termelétricas no Brasil, esta redução de 50% sendo aplicada por lei para termelétricas a biomassa de menos de 300 MW."]
[null,null,"Taxa de Fiscalização de Serviços de Energia Elétrica (TFSEE)",null,{"$f":"IF(F20=\"Consumidor(es) final(is) sem usar a rede\",0,3)","v":3},3,3,"mil R$/MW líquido/ano","O valor equivale por lei a 0,4% do benefício econômico anual dos agentes do setor de eletricidade, e ele tem um impacto limitado no custo de produção.\nA abordagem sugerida é de informar esta taxa em R$ por MW líquido por ano. O valor sugerido é 3 mil R$/MW/ano."]
[null,null,"Pesquisa & Desenvolvimento",null,{"v":0,"d":"0%"},null,null,"Renda bruta","Termelétricas a biomassa são isentas por lei."]
[null,null,"CCEE (para vendas através a rede)",null,{"$f":"IF(F20=\"Consumidor(es) final(is) sem usar a rede\",0,0.1)","v":{"v":0.1,"d":"0.10"}},null,null,"R$/MWh","Na prática, o pagamento na CCEE tem impacto negligável sobre a rentabilidade do projeto."]
[null,null,"Custo ONS",null,{"$f":"IF(F20=\"Consumidor(es) final(is) sem usar a rede\",0,100)","v":{"v":100,"d":"100.00"}},null,null,"R$/MW/ano","Na prática, o pagamento ao ONS - se existir -  tem impacto negligável sobre a rentabilidade do projeto."]
[null,"Custos ligados à venda aos distribuidores","Lastro",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$f":"IF($K$6=1,F153,E153)","v":{"v":0,"d":"0%"}},"Receita bruta","Compra de direto a fornecimento por geradores terceiros, em caso de indisponibilidade. Não existe um modelo único de “compra” desta reserva, e o valor observado no mercado flutua expressivamente. O simulador representa este custo com uma percentagem da receita bruta, e na ausência de referência de mercado, o valor sugerido é 0."]
[]
[]
[null,"7. Taxas de deduções pagas aos fornecedores (para potencialmente girar créditos sobre o pagamento de deduções)"]
[]
[null,"Categoria","Item",null,"Valor",null,null,"Unidade","Comentário"]
[{"$nulls":4},"Sugestão","Escolha usuário","Efetivo"]
[null,"Incidência PIS + COFINS","Madeira",null,"Cumulativa","Cumulativa",{"$f":"IF($K$6=1,F160,E160)","v":"Cumulativa"},null,"Cumulativa (aliquotas de 0,65% e 3,00% para PIS e COFINS) ou Não cumulativa (aliquotas de 1,60% e 7,65% para PIS e COFINS). A maioria dos empreendimentos florestais operam com a Incidência Cumulativa porque eles assim maximizam a rentabilidade. A maioria dos outros fornecedores de insumos e serviços operam com a Incidência Não-Cumulativa."]
[null,null,"Outros custos variáveis",null,"Não-cumulativa","Cumulativa",{"$f":"IF($K$6=1,F161,E161)","v":"Não-cumulativa"}]
[null,"ICMS","Dedutível de investimento / reinvestimento em equipamentos",null,{"v":0.045,"d":"4.5%"},{"v":0.05,"d":"5.0%"},{"$f":"IF($K$6=1,F162,E162)","v":{"v":0.045,"d":"4.5%"}},null,"O valor observado para projetos industriais de grande porte é de 0 a 10%. O valor sugerido é a média."]
[null,null,"Madeira",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$f":"IF($K$6=1,F163,E163)","v":{"v":0,"d":"0%"}},null,"Geralmente, não há ICMS nas vendas de madeira dentro do mesmo Estado."]
[null,null,"Insumos fora madeira e serviços comprados",null,{"v":0.12,"d":"12%"},{"v":0,"d":"0%"},{"$f":"IF($K$6=1,F164,E164)","v":{"v":0.12,"d":"12%"}},null,"A percentagem observada para projetos industriais de grande porte é de 0 a 20%. O valor sugerido é a média."]
[{"$nulls":11},"Sim","Não"]
[]
[]
[{"$nulls":11},"Taxa","custo levelized","NPV",{"$nulls":23},"X1","X2","Y1","Y2","X(Y=0)"]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O170+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P170+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M172*(1+O170)","v":{"v":228564.52619434855,"d":"228,565"}},{"v":233135.81671823552,"d":"233,136"},{"v":237707.1072421225,"d":"237,707"},{"v":242278.39776600947,"d":"242,278"},{"v":246849.68828989644,"d":"246,850"},{"v":251420.97881378344,"d":"251,421"},{"v":255992.2693376704,"d":"255,992"},{"v":260563.55986155738,"d":"260,564"},{"v":265134.8503854443,"d":"265,135"},{"v":269706.14090933127,"d":"269,706"},{"v":274277.43143321824,"d":"274,277"},{"v":278848.7219571052,"d":"278,849"},{"v":283420.0124809922,"d":"283,420"},{"$f":"$M172*(1+AB170)","v":{"v":287991.30300487916,"d":"287,991"}},{"v":292562.5935287661,"d":"292,563"},{"v":297133.88405265316,"d":"297,134"},{"v":301705.1745765401,"d":"301,705"},{"v":306276.4651004271,"d":"306,276"},{"$f":"$M172*(1+AG170)","v":{"v":310847.7556243141,"d":"310,848"}},{"v":315419.04614820104,"d":"315,419"},{"v":319990.336672088,"d":"319,990"}]
[{"$nulls":11},{"v":1e-06,"d":"0%"},{"$f":"-NPV(L172,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L172,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":228564.52619434855,"d":"228,565"}},{"$f":"NPV($L172,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":1885995.4877574882,"d":"1,885,995"}},{"v":-812162.4906675805,"d":"-812,162 "},{"v":-732146.7327264462,"d":"-732,147 "},{"v":-654598.1814896509,"d":"-654,598 "},{"v":-579423.519339088,"d":"-579,424 "},{"v":-513266.5795035768,"d":"-513,267 "},{"v":-448411.5267869534,"d":"-448,412 "},{"v":-384601.6968846377,"d":"-384,602 "},{"v":-321552.6477045528,"d":"-321,553 "},{"v":-259138.25552798974,"d":"-259,138 "},{"v":-197254.6794836552,"d":"-197,255 "},{"v":-135653.1178320743,"d":"-135,653 "},{"v":-74325.97960097558,"d":"-74,326 "},{"v":-13265.45888635507,"d":"-13,265 "},{"v":47217.10013082876,"d":"47,217"},{"v":107519.48409827657,"d":"107,519"},{"v":167675.7060568541,"d":"167,676"},{"v":227605.64888313474,"d":"227,606"},{"v":287246.9795968467,"d":"287,247"},{"v":346646.2761878319,"d":"346,646"},{"v":405624.27371703007,"d":"405,624"},{"v":464226.97043200705,"d":"464,227"},null,null,{"$f":"HLOOKUP(MIN(O173:AI173)-2%,O170:AI171,2,0)","v":{"v":283420.0124809922,"d":"283,420"}},{"$f":"HLOOKUP(MIN(O173:AI173),O170:AI171,2,0)","v":{"v":287991.30300487916,"d":"287,991"}},{"$f":"HLOOKUP(AL172,O171:AI172,2,0)","v":{"v":-13265.45888635507,"d":"(13,265)"}},{"$f":"HLOOKUP(AM172,O171:AI172,2,0)","v":{"v":47217.10013082876,"d":"47,217"}},{"$f":"(AO172*AL172-AN172*AM172)/(AO172-AN172)","v":{"v":284422.61996797,"d":"284,423"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P172<0,1,IF(O172<0,P$170,O173))","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"IF(AB172<0,1,IF(AA172<0,AB$170,AA173))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AC172<0,1,IF(AB172<0,AC$170,AB173))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AD172<0,1,IF(AC172<0,AD$170,AC173))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AE172<0,1,IF(AD172<0,AE$170,AD173))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AF172<0,1,IF(AE172<0,AF$170,AE173))","v":{"v":0.25999999999999995,"d":"26%"}},{"v":0.25999999999999995,"d":"26%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.25999999999999995,"d":"26%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O175+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P175+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M177*(1+O175)","v":{"v":234764.8207127419,"d":"234,765"}},{"v":239460.11712699675,"d":"239,460"},{"v":244155.4135412516,"d":"244,155"},{"v":248850.70995550643,"d":"248,851"},{"v":253546.00636976128,"d":"253,546"},{"v":258241.30278401612,"d":"258,241"},{"v":262936.59919827094,"d":"262,937"},{"v":267631.8956125258,"d":"267,632"},{"v":272327.19202678057,"d":"272,327"},{"v":277022.48844103544,"d":"277,022"},{"v":281717.78485529026,"d":"281,718"},{"v":286413.08126954513,"d":"286,413"},{"v":291108.37768379995,"d":"291,108"},{"$f":"$M177*(1+AB175)","v":{"v":295803.6740980548,"d":"295,804"}},{"v":300498.97051230964,"d":"300,499"},{"v":305194.2669265645,"d":"305,194"},{"v":309889.5633408193,"d":"309,890"},{"v":314584.85975507414,"d":"314,585"},{"$f":"$M177*(1+AG175)","v":{"v":319280.156169329,"d":"319,280"}},{"v":323975.4525835838,"d":"323,975"},{"v":328670.7489978387,"d":"328,671"}]
[{"$nulls":11},{"$f":"L172+1%","v":{"v":0.010001,"d":"1%"}},{"$f":"-NPV(L177,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L177,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":234764.8207128007,"d":"234,765"}},{"$f":"NPV($L177,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":1478424.7870898687,"d":"1,478,425"}},{"v":-704115.2479982093,"d":"-704,115 "},{"v":-639887.0775797591,"d":"-639,887 "},{"v":-577132.7734936535,"d":"-577,133 "},{"v":-519204.2521356791,"d":"-519,204 "},{"v":-462516.0509730101,"d":"-462,516 "},{"v":-406656.9549350942,"d":"-406,657 "},{"v":-351599.563727171,"d":"-351,600 "},{"v":-297265.04305685236,"d":"-297,265 "},{"v":-243298.67637633294,"d":"-243,299 "},{"v":-189640.5410389126,"d":"-189,641 "},{"v":-136274.55517407617,"d":"-136,275 "},{"v":-83381.724603893,"d":"-83,382 "},{"v":-30820.408751561386,"d":"-30,820 "},{"v":21525.003355715817,"d":"21,525"},{"v":73633.62962951459,"d":"73,634"},{"v":125527.88160651634,"d":"125,528"},{"v":177028.85660871983,"d":"177,029"},{"v":228136.3041902158,"d":"228,136"},{"v":278791.7368052266,"d":"278,792"},{"v":329270.2467307168,"d":"329,270"},{"v":379480.028566758,"d":"379,480"},null,null,{"$f":"HLOOKUP(MIN(O178:AI178)-2%,O175:AI176,2,0)","v":{"v":291108.37768379995,"d":"291,108"}},{"$f":"HLOOKUP(MIN(O178:AI178),O175:AI176,2,0)","v":{"v":295803.6740980548,"d":"295,804"}},{"$f":"HLOOKUP(AL177,O176:AI177,2,0)","v":{"v":-30820.408751561386,"d":"(30,820)"}},{"$f":"HLOOKUP(AM177,O176:AI177,2,0)","v":{"v":21525.003355715817,"d":"21,525"}},{"$f":"(AO177*AL177-AN177*AM177)/(AO177-AN177)","v":{"v":293872.9170936818,"d":"293,873"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P177<0,1,IF(O177<0,P$170,O178))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q177<0,1,IF(P177<0,Q$170,P178))","v":{"v":1,"d":"100%"}},{"$f":"IF(R177<0,1,IF(Q177<0,R$170,Q178))","v":{"v":1,"d":"100%"}},{"$f":"IF(S177<0,1,IF(R177<0,S$170,R178))","v":{"v":1,"d":"100%"}},{"$f":"IF(T177<0,1,IF(S177<0,T$170,S178))","v":{"v":1,"d":"100%"}},{"$f":"IF(U177<0,1,IF(T177<0,U$170,T178))","v":{"v":1,"d":"100%"}},{"$f":"IF(V177<0,1,IF(U177<0,V$170,U178))","v":{"v":1,"d":"100%"}},{"$f":"IF(W177<0,1,IF(V177<0,W$170,V178))","v":{"v":1,"d":"100%"}},{"$f":"IF(X177<0,1,IF(W177<0,X$170,W178))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y177<0,1,IF(X177<0,Y$170,X178))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z177<0,1,IF(Y177<0,Z$170,Y178))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA177<0,1,IF(Z177<0,AA$170,Z178))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB177<0,1,IF(AA177<0,AB$170,AA178))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AC177<0,1,IF(AB177<0,AC$170,AB178))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AD177<0,1,IF(AC177<0,AD$170,AC178))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AE177<0,1,IF(AD177<0,AE$170,AD178))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AF177<0,1,IF(AE177<0,AF$170,AE178))","v":{"v":0.25999999999999995,"d":"26%"}},{"v":0.25999999999999995,"d":"26%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.25999999999999995,"d":"26%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O180+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P180+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M182*(1+O180)","v":{"v":241176.42500783422,"d":"241,176"}},{"v":245999.9535079909,"d":"246,000"},{"v":250823.4820081476,"d":"250,823"},{"v":255647.0105083043,"d":"255,647"},{"v":260470.53900846097,"d":"260,471"},{"v":265294.06750861765,"d":"265,294"},{"v":270117.59600877436,"d":"270,118"},{"v":274941.124508931,"d":"274,941"},{"v":279764.65300908766,"d":"279,765"},{"v":284588.1815092444,"d":"284,588"},{"v":289411.710009401,"d":"289,412"},{"v":294235.23850955773,"d":"294,235"},{"v":299058.76700971444,"d":"299,059"},{"$f":"$M182*(1+AB180)","v":{"v":303882.2955098711,"d":"303,882"}},{"v":308705.8240100278,"d":"308,706"},{"v":313529.3525101845,"d":"313,529"},{"v":318352.88101034117,"d":"318,353"},{"v":323176.4095104979,"d":"323,176"},{"$f":"$M182*(1+AG180)","v":{"v":327999.9380106545,"d":"328,000"}},{"v":332823.46651081124,"d":"332,823"},{"v":337646.99501096795,"d":"337,647"}]
[{"$nulls":11},{"$f":"L177+1%","v":{"v":0.020000999999999998,"d":"2%"}},{"$f":"-NPV(L182,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L182,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":241176.42500795066,"d":"241,176"}},{"$f":"NPV($L182,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":1158209.8969954473,"d":"1,158,210"}},{"v":-613915.8752284776,"d":"-613,916 "},{"v":-567197.9030006325,"d":"-567,198 "},{"v":-516243.569918376,"d":"-516,244 "},{"v":-466366.2348152782,"d":"-466,366 "},{"v":-417342.16030156193,"d":"-417,342 "},{"v":-369036.1660127177,"d":"-369,036 "},{"v":-321354.6119100207,"d":"-321,355 "},{"v":-273975.3694993963,"d":"-273,975 "},{"v":-226897.64780864434,"d":"-226,898 "},{"v":-180164.6561959134,"d":"-180,165 "},{"v":-134003.49528117073,"d":"-134,003 "},{"v":-88092.25336604923,"d":"-88,092 "},{"v":-42361.439467912896,"d":"-42,361 "},{"v":3187.2463177289437,"d":"3,187"},{"v":48199.65773057557,"d":"48,200"},{"v":92925.66870314628,"d":"92,926"},{"v":137088.69178221148,"d":"137,089"},{"v":181004.16075547002,"d":"181,004"},{"v":224598.32460316358,"d":"224,598"},{"v":268111.73948050797,"d":"268,112"},{"v":311630.4223016986,"d":"311,630"},null,null,{"$f":"HLOOKUP(MIN(O183:AI183)-2%,O180:AI181,2,0)","v":{"v":299058.76700971444,"d":"299,059"}},{"$f":"HLOOKUP(MIN(O183:AI183),O180:AI181,2,0)","v":{"v":303882.2955098711,"d":"303,882"}},{"$f":"HLOOKUP(AL182,O181:AI182,2,0)","v":{"v":-42361.439467912896,"d":"(42,361)"}},{"$f":"HLOOKUP(AM182,O181:AI182,2,0)","v":{"v":3187.2463177289437,"d":"3,187"}},{"$f":"(AO182*AL182-AN182*AM182)/(AO182-AN182)","v":{"v":303544.77153556945,"d":"303,545"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P182<0,1,IF(O182<0,P$170,O183))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q182<0,1,IF(P182<0,Q$170,P183))","v":{"v":1,"d":"100%"}},{"$f":"IF(R182<0,1,IF(Q182<0,R$170,Q183))","v":{"v":1,"d":"100%"}},{"$f":"IF(S182<0,1,IF(R182<0,S$170,R183))","v":{"v":1,"d":"100%"}},{"$f":"IF(T182<0,1,IF(S182<0,T$170,S183))","v":{"v":1,"d":"100%"}},{"$f":"IF(U182<0,1,IF(T182<0,U$170,T183))","v":{"v":1,"d":"100%"}},{"$f":"IF(V182<0,1,IF(U182<0,V$170,U183))","v":{"v":1,"d":"100%"}},{"$f":"IF(W182<0,1,IF(V182<0,W$170,V183))","v":{"v":1,"d":"100%"}},{"$f":"IF(X182<0,1,IF(W182<0,X$170,W183))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y182<0,1,IF(X182<0,Y$170,X183))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z182<0,1,IF(Y182<0,Z$170,Y183))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA182<0,1,IF(Z182<0,AA$170,Z183))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB182<0,1,IF(AA182<0,AB$170,AA183))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AC182<0,1,IF(AB182<0,AC$170,AB183))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AD182<0,1,IF(AC182<0,AD$170,AC183))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AE182<0,1,IF(AD182<0,AE$170,AD183))","v":{"v":0.25999999999999995,"d":"26%"}},{"$f":"IF(AF182<0,1,IF(AE182<0,AF$170,AE183))","v":{"v":0.25999999999999995,"d":"26%"}},{"v":0.25999999999999995,"d":"26%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.25999999999999995,"d":"26%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O185+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P185+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M187*(1+O185)","v":{"v":247787.37093057262,"d":"247,787"}},{"v":252743.11834918408,"d":"252,743"},{"v":257698.86576779553,"d":"257,699"},{"v":262654.613186407,"d":"262,655"},{"v":267610.36060501845,"d":"267,610"},{"v":272566.10802362993,"d":"272,566"},{"v":277521.85544224136,"d":"277,522"},{"v":282477.60286085284,"d":"282,478"},{"v":287433.3502794642,"d":"287,433"},{"v":292389.0976980757,"d":"292,389"},{"v":297344.8451166871,"d":"297,345"},{"v":302300.5925352986,"d":"302,301"},{"v":307256.33995391004,"d":"307,256"},{"$f":"$M187*(1+AB185)","v":{"v":312212.0873725215,"d":"312,212"}},{"v":317167.83479113295,"d":"317,168"},{"v":322123.58220974443,"d":"322,124"},{"v":327079.32962835586,"d":"327,079"},{"v":332035.07704696734,"d":"332,035"},{"$f":"$M187*(1+AG185)","v":{"v":336990.8244655788,"d":"336,991"}},{"v":341946.57188419026,"d":"341,947"},{"v":346902.3193028017,"d":"346,902"}]
[{"$nulls":11},{"$f":"L182+1%","v":{"v":0.030001,"d":"3%"}},{"$f":"-NPV(L187,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L187,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":247787.37093074556,"d":"247,787"}},{"$f":"NPV($L187,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":905359.0647812543,"d":"905,359"}},{"v":-545102.1900776858,"d":"-545,102 "},{"v":-507606.7173930416,"d":"-507,607 "},{"v":-463475.22114292125,"d":"-463,475 "},{"v":-420180.3146264204,"d":"-420,180 "},{"v":-377575.8298840237,"d":"-377,576 "},{"v":-335415.8164258912,"d":"-335,416 "},{"v":-293566.3911122586,"d":"-293,566 "},{"v":-252022.08133598405,"d":"-252,022 "},{"v":-211022.16667669985,"d":"-211,022 "},{"v":-170364.42646599124,"d":"-170,364 "},{"v":-129898.39334369791,"d":"-129,898 "},{"v":-89724.75423205811,"d":"-89,725 "},{"v":-49913.11154363982,"d":"-49,913 "},{"v":-10421.253570367304,"d":"-10,421 "},{"v":28426.524666350324,"d":"28,427"},{"v":66867.38483591963,"d":"66,867"},{"v":105065.72374608148,"d":"105,066"},{"v":143070.72603644818,"d":"143,071"},{"v":181082.7260108003,"d":"181,083"},{"v":219043.95626974144,"d":"219,044"},{"v":256946.62563322298,"d":"256,947"},null,null,{"$f":"HLOOKUP(MIN(O188:AI188)-2%,O185:AI186,2,0)","v":{"v":312212.0873725215,"d":"312,212"}},{"$f":"HLOOKUP(MIN(O188:AI188),O185:AI186,2,0)","v":{"v":317167.83479113295,"d":"317,168"}},{"$f":"HLOOKUP(AL187,O186:AI187,2,0)","v":{"v":-10421.253570367304,"d":"(10,421)"}},{"$f":"HLOOKUP(AM187,O186:AI187,2,0)","v":{"v":28426.524666350324,"d":"28,427"}},{"$f":"(AO187*AL187-AN187*AM187)/(AO187-AN187)","v":{"v":313541.5096155478,"d":"313,542"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P187<0,1,IF(O187<0,P$170,O188))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q187<0,1,IF(P187<0,Q$170,P188))","v":{"v":1,"d":"100%"}},{"$f":"IF(R187<0,1,IF(Q187<0,R$170,Q188))","v":{"v":1,"d":"100%"}},{"$f":"IF(S187<0,1,IF(R187<0,S$170,R188))","v":{"v":1,"d":"100%"}},{"$f":"IF(T187<0,1,IF(S187<0,T$170,S188))","v":{"v":1,"d":"100%"}},{"$f":"IF(U187<0,1,IF(T187<0,U$170,T188))","v":{"v":1,"d":"100%"}},{"$f":"IF(V187<0,1,IF(U187<0,V$170,U188))","v":{"v":1,"d":"100%"}},{"$f":"IF(W187<0,1,IF(V187<0,W$170,V188))","v":{"v":1,"d":"100%"}},{"$f":"IF(X187<0,1,IF(W187<0,X$170,W188))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y187<0,1,IF(X187<0,Y$170,X188))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z187<0,1,IF(Y187<0,Z$170,Y188))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA187<0,1,IF(Z187<0,AA$170,Z188))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB187<0,1,IF(AA187<0,AB$170,AA188))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC187<0,1,IF(AB187<0,AC$170,AB188))","v":{"v":0.27999999999999997,"d":"28%"}},{"$f":"IF(AD187<0,1,IF(AC187<0,AD$170,AC188))","v":{"v":0.27999999999999997,"d":"28%"}},{"$f":"IF(AE187<0,1,IF(AD187<0,AE$170,AD188))","v":{"v":0.27999999999999997,"d":"28%"}},{"$f":"IF(AF187<0,1,IF(AE187<0,AF$170,AE188))","v":{"v":0.27999999999999997,"d":"28%"}},{"v":0.27999999999999997,"d":"28%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.27999999999999997,"d":"28%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O190+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P190+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M192*(1+O190)","v":{"v":254584.29074565184,"d":"254,584"}},{"v":259675.9765605649,"d":"259,676"},{"v":264767.6623754779,"d":"264,768"},{"v":269859.34819039097,"d":"269,859"},{"v":274951.034005304,"d":"274,951"},{"v":280042.71982021705,"d":"280,043"},{"v":285134.40563513007,"d":"285,134"},{"v":290226.09145004314,"d":"290,226"},{"v":295317.7772649561,"d":"295,318"},{"v":300409.46307986917,"d":"300,409"},{"v":305501.1488947822,"d":"305,501"},{"v":310592.83470969525,"d":"310,593"},{"v":315684.52052460826,"d":"315,685"},{"$f":"$M192*(1+AB190)","v":{"v":320776.20633952133,"d":"320,776"}},{"v":325867.89215443435,"d":"325,868"},{"v":330959.5779693474,"d":"330,960"},{"v":336051.26378426043,"d":"336,051"},{"v":341142.9495991735,"d":"341,143"},{"$f":"$M192*(1+AG190)","v":{"v":346234.6354140865,"d":"346,235"}},{"v":351326.3212289996,"d":"351,326"},{"v":356418.0070439126,"d":"356,418"}]
[{"$nulls":11},{"$f":"L187+1%","v":{"v":0.040001,"d":"4%"}},{"$f":"-NPV(L192,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L192,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":254584.2907458802,"d":"254,584"}},{"$f":"NPV($L192,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":704741.4178651791,"d":"704,741"}},{"v":-486977.82470402576,"d":"-486,978 "},{"v":-456194.92741107463,"d":"-456,195 "},{"v":-417707.9188470472,"d":"-417,708 "},{"v":-379931.85824705474,"d":"-379,932 "},{"v":-342437.10839113506,"d":"-342,437 "},{"v":-305239.70852759056,"d":"-305,240 "},{"v":-268396.61929587374,"d":"-268,397 "},{"v":-232135.32429191328,"d":"-232,135 "},{"v":-196140.26111358186,"d":"-196,140 "},{"v":-160346.85229173093,"d":"-160,347 "},{"v":-124799.1952540588,"d":"-124,799 "},{"v":-89765.20715051526,"d":"-89,765 "},{"v":-55218.73211367024,"d":"-55,219 "},{"v":-21259.44570421483,"d":"-21,259 "},{"v":12465.727646340622,"d":"12,466"},{"v":45897.36367770779,"d":"45,897"},{"v":79315.25041808432,"d":"79,315"},{"v":112707.59372775526,"d":"112,708"},{"v":146012.86858425644,"d":"146,013"},{"v":179326.34387468445,"d":"179,326"},{"v":212648.0226277059,"d":"212,648"},null,null,{"$f":"HLOOKUP(MIN(O193:AI193)-2%,O190:AI191,2,0)","v":{"v":320776.20633952133,"d":"320,776"}},{"$f":"HLOOKUP(MIN(O193:AI193),O190:AI191,2,0)","v":{"v":325867.89215443435,"d":"325,868"}},{"$f":"HLOOKUP(AL192,O191:AI192,2,0)","v":{"v":-21259.44570421483,"d":"(21,259)"}},{"$f":"HLOOKUP(AM192,O191:AI192,2,0)","v":{"v":12465.727646340622,"d":"12,466"}},{"$f":"(AO192*AL192-AN192*AM192)/(AO192-AN192)","v":{"v":323985.8686591157,"d":"323,986"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P192<0,1,IF(O192<0,P$170,O193))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q192<0,1,IF(P192<0,Q$170,P193))","v":{"v":1,"d":"100%"}},{"$f":"IF(R192<0,1,IF(Q192<0,R$170,Q193))","v":{"v":1,"d":"100%"}},{"$f":"IF(S192<0,1,IF(R192<0,S$170,R193))","v":{"v":1,"d":"100%"}},{"$f":"IF(T192<0,1,IF(S192<0,T$170,S193))","v":{"v":1,"d":"100%"}},{"$f":"IF(U192<0,1,IF(T192<0,U$170,T193))","v":{"v":1,"d":"100%"}},{"$f":"IF(V192<0,1,IF(U192<0,V$170,U193))","v":{"v":1,"d":"100%"}},{"$f":"IF(W192<0,1,IF(V192<0,W$170,V193))","v":{"v":1,"d":"100%"}},{"$f":"IF(X192<0,1,IF(W192<0,X$170,W193))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y192<0,1,IF(X192<0,Y$170,X193))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z192<0,1,IF(Y192<0,Z$170,Y193))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA192<0,1,IF(Z192<0,AA$170,Z193))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB192<0,1,IF(AA192<0,AB$170,AA193))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC192<0,1,IF(AB192<0,AC$170,AB193))","v":{"v":0.27999999999999997,"d":"28%"}},{"$f":"IF(AD192<0,1,IF(AC192<0,AD$170,AC193))","v":{"v":0.27999999999999997,"d":"28%"}},{"$f":"IF(AE192<0,1,IF(AD192<0,AE$170,AD193))","v":{"v":0.27999999999999997,"d":"28%"}},{"$f":"IF(AF192<0,1,IF(AE192<0,AF$170,AE193))","v":{"v":0.27999999999999997,"d":"28%"}},{"v":0.27999999999999997,"d":"28%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.27999999999999997,"d":"28%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O195+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P195+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M197*(1+O195)","v":{"v":261552.91965170146,"d":"261,553"}},{"v":266783.9780447355,"d":"266,784"},{"v":272015.03643776954,"d":"272,015"},{"v":277246.0948308036,"d":"277,246"},{"v":282477.1532238376,"d":"282,477"},{"v":287708.21161687165,"d":"287,708"},{"v":292939.2700099057,"d":"292,939"},{"v":298170.3284029397,"d":"298,170"},{"v":303401.3867959737,"d":"303,401"},{"v":308632.44518900773,"d":"308,632"},{"v":313863.50358204177,"d":"313,864"},{"v":319094.5619750758,"d":"319,095"},{"v":324325.62036810984,"d":"324,326"},{"$f":"$M197*(1+AB195)","v":{"v":329556.6787611438,"d":"329,557"}},{"v":334787.73715417786,"d":"334,788"},{"v":340018.7955472119,"d":"340,019"},{"v":345249.8539402459,"d":"345,250"},{"v":350480.91233327996,"d":"350,481"},{"$f":"$M197*(1+AG195)","v":{"v":355711.970726314,"d":"355,712"}},{"v":360943.02911934804,"d":"360,943"},{"v":366174.0875123821,"d":"366,174"}]
[{"$nulls":11},{"$f":"L192+1%","v":{"v":0.050001000000000004,"d":"5%"}},{"$f":"-NPV(L197,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L197,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":261552.9196519842,"d":"261,553"}},{"$f":"NPV($L197,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":544845.2243561776,"d":"544,845"}},{"v":-437405.90274156106,"d":"-437,406 "},{"v":-411817.2324039773,"d":"-411,817 "},{"v":-378055.0665491911,"d":"-378,055 "},{"v":-344517.89693550626,"d":"-344,518 "},{"v":-311272.8912928616,"d":"-311,273 "},{"v":-278551.8113113838,"d":"-278,552 "},{"v":-246212.88620902496,"d":"-246,213 "},{"v":-214077.40963370822,"d":"-214,077 "},{"v":-182212.66243508618,"d":"-182,213 "},{"v":-150811.82751825568,"d":"-150,812 "},{"v":-119793.4464516418,"d":"-119,793 "},{"v":-89484.93067898622,"d":"-89,485 "},{"v":-59491.54384398603,"d":"-59,492 "},{"v":-29871.395584844948,"d":"-29,871 "},{"v":-311.92066773985573,"d":"-312 "},{"v":29255.71601293053,"d":"29,256"},{"v":58700.25598704493,"d":"58,700"},{"v":88153.84206744682,"d":"88,154"},{"v":117616.47842291852,"d":"117,616"},{"v":146997.1548114395,"d":"146,997"},{"v":176358.970322087,"d":"176,359"},null,null,{"$f":"HLOOKUP(MIN(O198:AI198)-2%,O195:AI196,2,0)","v":{"v":334787.73715417786,"d":"334,788"}},{"$f":"HLOOKUP(MIN(O198:AI198),O195:AI196,2,0)","v":{"v":340018.7955472119,"d":"340,019"}},{"$f":"HLOOKUP(AL197,O196:AI197,2,0)","v":{"v":-311.92066773985573,"d":"(312)"}},{"$f":"HLOOKUP(AM197,O196:AI197,2,0)","v":{"v":29255.71601293053,"d":"29,256"}},{"$f":"(AO197*AL197-AN197*AM197)/(AO197-AN197)","v":{"v":334842.9216535196,"d":"334,843"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P197<0,1,IF(O197<0,P$170,O198))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q197<0,1,IF(P197<0,Q$170,P198))","v":{"v":1,"d":"100%"}},{"$f":"IF(R197<0,1,IF(Q197<0,R$170,Q198))","v":{"v":1,"d":"100%"}},{"$f":"IF(S197<0,1,IF(R197<0,S$170,R198))","v":{"v":1,"d":"100%"}},{"$f":"IF(T197<0,1,IF(S197<0,T$170,S198))","v":{"v":1,"d":"100%"}},{"$f":"IF(U197<0,1,IF(T197<0,U$170,T198))","v":{"v":1,"d":"100%"}},{"$f":"IF(V197<0,1,IF(U197<0,V$170,U198))","v":{"v":1,"d":"100%"}},{"$f":"IF(W197<0,1,IF(V197<0,W$170,V198))","v":{"v":1,"d":"100%"}},{"$f":"IF(X197<0,1,IF(W197<0,X$170,W198))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y197<0,1,IF(X197<0,Y$170,X198))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z197<0,1,IF(Y197<0,Z$170,Y198))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA197<0,1,IF(Z197<0,AA$170,Z198))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB197<0,1,IF(AA197<0,AB$170,AA198))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC197<0,1,IF(AB197<0,AC$170,AB198))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD197<0,1,IF(AC197<0,AD$170,AC198))","v":{"v":0.3,"d":"30%"}},{"$f":"IF(AE197<0,1,IF(AD197<0,AE$170,AD198))","v":{"v":0.3,"d":"30%"}},{"$f":"IF(AF197<0,1,IF(AE197<0,AF$170,AE198))","v":{"v":0.3,"d":"30%"}},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O200+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P200+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M202*(1+O200)","v":{"v":268678.5794600894,"d":"268,679"}},{"v":274052.1510492912,"d":"274,052"},{"v":279425.722638493,"d":"279,426"},{"v":284799.29422769474,"d":"284,799"},{"v":290172.86581689655,"d":"290,173"},{"v":295546.43740609835,"d":"295,546"},{"v":300920.00899530016,"d":"300,920"},{"v":306293.5805845019,"d":"306,294"},{"v":311667.15217370365,"d":"311,667"},{"v":317040.72376290546,"d":"317,041"},{"v":322414.29535210726,"d":"322,414"},{"v":327787.86694130907,"d":"327,788"},{"v":333161.4385305108,"d":"333,161"},{"$f":"$M202*(1+AB200)","v":{"v":338535.0101197126,"d":"338,535"}},{"v":343908.5817089144,"d":"343,909"},{"v":349282.15329811623,"d":"349,282"},{"v":354655.724887318,"d":"354,656"},{"v":360029.2964765198,"d":"360,029"},{"$f":"$M202*(1+AG200)","v":{"v":365402.8680657216,"d":"365,403"}},{"v":370776.4396549234,"d":"370,776"},{"v":376150.0112441252,"d":"376,150"}]
[{"$nulls":11},{"$f":"L197+1%","v":{"v":0.060001000000000006,"d":"6%"}},{"$f":"-NPV(L202,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L202,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":268678.5794604255,"d":"268,679"}},{"$f":"NPV($L202,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":416866.54028102104,"d":"416,867"}},{"v":-394999.9187894014,"d":"-395,000 "},{"v":-373210.7715194695,"d":"-373,211 "},{"v":-343123.0912144607,"d":"-343,123 "},{"v":-313257.25508555485,"d":"-313,257 "},{"v":-284042.713795051,"d":"-284,043 "},{"v":-255058.866224847,"d":"-255,059 "},{"v":-226284.58373172802,"d":"-226,285 "},{"v":-197800.58269701974,"d":"-197,801 "},{"v":-169798.5403327746,"d":"-169,799 "},{"v":-142430.57679919992,"d":"-142,431 "},{"v":-115620.00246799762,"d":"-115,620 "},{"v":-89105.4695415184,"d":"-89,105 "},{"v":-62807.82136305794,"d":"-62,808 "},{"v":-36500.52015821213,"d":"-36,501 "},{"v":-10278.65795278575,"d":"-10,279 "},{"v":15912.235667515768,"d":"15,912"},{"v":42112.74828506871,"d":"42,113"},{"v":68255.65863859419,"d":"68,256"},{"v":94352.99894080513,"d":"94,353"},{"v":120459.92916153166,"d":"120,460"},{"v":146576.454586732,"d":"146,576"},null,null,{"$f":"HLOOKUP(MIN(O203:AI203)-2%,O200:AI201,2,0)","v":{"v":343908.5817089144,"d":"343,909"}},{"$f":"HLOOKUP(MIN(O203:AI203),O200:AI201,2,0)","v":{"v":349282.15329811623,"d":"349,282"}},{"$f":"HLOOKUP(AL202,O201:AI202,2,0)","v":{"v":-10278.65795278575,"d":"(10,279)"}},{"$f":"HLOOKUP(AM202,O201:AI202,2,0)","v":{"v":15912.235667515768,"d":"15,912"}},{"$f":"(AO202*AL202-AN202*AM202)/(AO202-AN202)","v":{"v":346017.44844522915,"d":"346,017"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P202<0,1,IF(O202<0,P$170,O203))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q202<0,1,IF(P202<0,Q$170,P203))","v":{"v":1,"d":"100%"}},{"$f":"IF(R202<0,1,IF(Q202<0,R$170,Q203))","v":{"v":1,"d":"100%"}},{"$f":"IF(S202<0,1,IF(R202<0,S$170,R203))","v":{"v":1,"d":"100%"}},{"$f":"IF(T202<0,1,IF(S202<0,T$170,S203))","v":{"v":1,"d":"100%"}},{"$f":"IF(U202<0,1,IF(T202<0,U$170,T203))","v":{"v":1,"d":"100%"}},{"$f":"IF(V202<0,1,IF(U202<0,V$170,U203))","v":{"v":1,"d":"100%"}},{"$f":"IF(W202<0,1,IF(V202<0,W$170,V203))","v":{"v":1,"d":"100%"}},{"$f":"IF(X202<0,1,IF(W202<0,X$170,W203))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y202<0,1,IF(X202<0,Y$170,X203))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z202<0,1,IF(Y202<0,Z$170,Y203))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA202<0,1,IF(Z202<0,AA$170,Z203))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB202<0,1,IF(AA202<0,AB$170,AA203))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC202<0,1,IF(AB202<0,AC$170,AB203))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD202<0,1,IF(AC202<0,AD$170,AC203))","v":{"v":0.3,"d":"30%"}},{"$f":"IF(AE202<0,1,IF(AD202<0,AE$170,AD203))","v":{"v":0.3,"d":"30%"}},{"$f":"IF(AF202<0,1,IF(AE202<0,AF$170,AE203))","v":{"v":0.3,"d":"30%"}},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O205+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P205+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M207*(1+O205)","v":{"v":275946.6184134024,"d":"275,947"}},{"v":281465.55078167043,"d":"281,466"},{"v":286984.4831499385,"d":"286,984"},{"v":292503.41551820654,"d":"292,503"},{"v":298022.3478864746,"d":"298,022"},{"v":303541.28025474265,"d":"303,541"},{"v":309060.21262301074,"d":"309,060"},{"v":314579.14499127876,"d":"314,579"},{"v":320098.0773595468,"d":"320,098"},{"v":325617.0097278148,"d":"325,617"},{"v":331135.9420960829,"d":"331,136"},{"v":336654.8744643509,"d":"336,655"},{"v":342173.806832619,"d":"342,174"},{"$f":"$M207*(1+AB205)","v":{"v":347692.73920088704,"d":"347,693"}},{"v":353211.67156915506,"d":"353,212"},{"v":358730.60393742315,"d":"358,731"},{"v":364249.5363056912,"d":"364,250"},{"v":369768.46867395926,"d":"369,768"},{"$f":"$M207*(1+AG205)","v":{"v":375287.4010422273,"d":"375,287"}},{"v":380806.33341049537,"d":"380,806"},{"v":386325.2657787634,"d":"386,325"}]
[{"$nulls":11},{"$f":"L202+1%","v":{"v":0.07000100000000001,"d":"7%"}},{"$f":"-NPV(L207,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L207,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":275946.6184137908,"d":"275,947"}},{"$f":"NPV($L207,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":314037.24304256815,"d":"314,037"}},{"v":-358231.47205797123,"d":"-358,231 "},{"v":-339358.8279789856,"d":"-339,359 "},{"v":-312601.7632988686,"d":"-312,602 "},{"v":-286228.1889685823,"d":"-286,228 "},{"v":-260056.12924548192,"d":"-260,056 "},{"v":-234163.7324650867,"d":"-234,164 "},{"v":-208721.45578162544,"d":"-208,721 "},{"v":-183715.35716991156,"d":"-183,715 "},{"v":-159457.94846338456,"d":"-159,458 "},{"v":-135534.6336347716,"d":"-135,535 "},{"v":-111970.7712676232,"d":"-111,971 "},{"v":-88438.32723618291,"d":"-88,438 "},{"v":-64942.62618487782,"d":"-64,943 "},{"v":-41527.22048806036,"d":"-41,527 "},{"v":-18101.834318999092,"d":"-18,102 "},{"v":5299.071370924392,"d":"5,299"},{"v":28619.589169387986,"d":"28,620"},{"v":51950.053350654234,"d":"51,950"},{"v":75290.47027801929,"d":"75,290"},{"v":98569.66649990187,"d":"98,570"},{"v":121818.94293144779,"d":"121,819"},null,null,{"$f":"HLOOKUP(MIN(O208:AI208)-2%,O205:AI206,2,0)","v":{"v":353211.67156915506,"d":"353,212"}},{"$f":"HLOOKUP(MIN(O208:AI208),O205:AI206,2,0)","v":{"v":358730.60393742315,"d":"358,731"}},{"$f":"HLOOKUP(AL207,O206:AI207,2,0)","v":{"v":-18101.834318999092,"d":"(18,102)"}},{"$f":"HLOOKUP(AM207,O206:AI207,2,0)","v":{"v":5299.071370924392,"d":"5,299"}},{"$f":"(AO207*AL207-AN207*AM207)/(AO207-AN207)","v":{"v":357480.856731128,"d":"357,481"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P207<0,1,IF(O207<0,P$170,O208))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q207<0,1,IF(P207<0,Q$170,P208))","v":{"v":1,"d":"100%"}},{"$f":"IF(R207<0,1,IF(Q207<0,R$170,Q208))","v":{"v":1,"d":"100%"}},{"$f":"IF(S207<0,1,IF(R207<0,S$170,R208))","v":{"v":1,"d":"100%"}},{"$f":"IF(T207<0,1,IF(S207<0,T$170,S208))","v":{"v":1,"d":"100%"}},{"$f":"IF(U207<0,1,IF(T207<0,U$170,T208))","v":{"v":1,"d":"100%"}},{"$f":"IF(V207<0,1,IF(U207<0,V$170,U208))","v":{"v":1,"d":"100%"}},{"$f":"IF(W207<0,1,IF(V207<0,W$170,V208))","v":{"v":1,"d":"100%"}},{"$f":"IF(X207<0,1,IF(W207<0,X$170,W208))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y207<0,1,IF(X207<0,Y$170,X208))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z207<0,1,IF(Y207<0,Z$170,Y208))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA207<0,1,IF(Z207<0,AA$170,Z208))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB207<0,1,IF(AA207<0,AB$170,AA208))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC207<0,1,IF(AB207<0,AC$170,AB208))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD207<0,1,IF(AC207<0,AD$170,AC208))","v":{"v":0.3,"d":"30%"}},{"$f":"IF(AE207<0,1,IF(AD207<0,AE$170,AD208))","v":{"v":0.3,"d":"30%"}},{"$f":"IF(AF207<0,1,IF(AE207<0,AF$170,AE208))","v":{"v":0.3,"d":"30%"}},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"},{"v":0.3,"d":"30%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O210+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P210+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M212*(1+O210)","v":{"v":283342.7892587537,"d":"283,343"}},{"v":289009.64504392876,"d":"289,010"},{"v":294676.50082910387,"d":"294,677"},{"v":300343.3566142789,"d":"300,343"},{"v":306010.21239945403,"d":"306,010"},{"v":311677.0681846291,"d":"311,677"},{"v":317343.9239698042,"d":"317,344"},{"v":323010.77975497924,"d":"323,011"},{"v":328677.6355401543,"d":"328,678"},{"v":334344.49132532935,"d":"334,344"},{"v":340011.34711050446,"d":"340,011"},{"v":345678.2028956795,"d":"345,678"},{"v":351345.0586808546,"d":"351,345"},{"$f":"$M212*(1+AB210)","v":{"v":357011.9144660297,"d":"357,012"}},{"v":362678.7702512047,"d":"362,679"},{"v":368345.62603637984,"d":"368,346"},{"v":374012.4818215549,"d":"374,012"},{"v":379679.33760673,"d":"379,679"},{"$f":"$M212*(1+AG210)","v":{"v":385346.19339190505,"d":"385,346"}},{"v":391013.04917708016,"d":"391,013"},{"v":396679.9049622552,"d":"396,680"}]
[{"$nulls":11},{"$f":"L207+1%","v":{"v":0.080001,"d":"8%"}},{"$f":"-NPV(L212,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L212,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":283342.7892591935,"d":"283,343"}},{"$f":"NPV($L212,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":231127.28642782615,"d":"231,127"}},{"v":-326105.0476689142,"d":"-326,105 "},{"v":-309838.5365877284,"d":"-309,839 "},{"v":-286032.39205152204,"d":"-286,032 "},{"v":-262339.06877947506,"d":"-262,339 "},{"v":-238895.39917587215,"d":"-238,895 "},{"v":-215999.90330333848,"d":"-216,000 "},{"v":-193716.73051484505,"d":"-193,717 "},{"v":-172034.08059485417,"d":"-172,034 "},{"v":-150696.1768517255,"d":"-150,696 "},{"v":-129539.5380325758,"d":"-129,540 "},{"v":-108372.66008708342,"d":"-108,373 "},{"v":-87322.86866557637,"d":"-87,323 "},{"v":-66272.98739136996,"d":"-66,273 "},{"v":-45212.91148437872,"d":"-45,213 "},{"v":-24261.974476036245,"d":"-24,262 "},{"v":-3307.8919122410157,"d":"-3,308 "},{"v":17656.34626045615,"d":"17,656"},{"v":38583.98526788984,"d":"38,584"},{"v":59456.981624803586,"d":"59,457"},{"v":80320.92485120271,"d":"80,321"},{"v":101192.87732920048,"d":"101,193"},null,null,{"$f":"HLOOKUP(MIN(O213:AI213)-2%,O210:AI211,2,0)","v":{"v":368345.62603637984,"d":"368,346"}},{"$f":"HLOOKUP(MIN(O213:AI213),O210:AI211,2,0)","v":{"v":374012.4818215549,"d":"374,012"}},{"$f":"HLOOKUP(AL212,O211:AI212,2,0)","v":{"v":-3307.8919122410157,"d":"(3,308)"}},{"$f":"HLOOKUP(AM212,O211:AI212,2,0)","v":{"v":17656.34626045615,"d":"17,656"}},{"$f":"(AO212*AL212-AN212*AM212)/(AO212-AN212)","v":{"v":369239.78428173077,"d":"369,240"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P212<0,1,IF(O212<0,P$170,O213))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q212<0,1,IF(P212<0,Q$170,P213))","v":{"v":1,"d":"100%"}},{"$f":"IF(R212<0,1,IF(Q212<0,R$170,Q213))","v":{"v":1,"d":"100%"}},{"$f":"IF(S212<0,1,IF(R212<0,S$170,R213))","v":{"v":1,"d":"100%"}},{"$f":"IF(T212<0,1,IF(S212<0,T$170,S213))","v":{"v":1,"d":"100%"}},{"$f":"IF(U212<0,1,IF(T212<0,U$170,T213))","v":{"v":1,"d":"100%"}},{"$f":"IF(V212<0,1,IF(U212<0,V$170,U213))","v":{"v":1,"d":"100%"}},{"$f":"IF(W212<0,1,IF(V212<0,W$170,V213))","v":{"v":1,"d":"100%"}},{"$f":"IF(X212<0,1,IF(W212<0,X$170,W213))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y212<0,1,IF(X212<0,Y$170,X213))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z212<0,1,IF(Y212<0,Z$170,Y213))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA212<0,1,IF(Z212<0,AA$170,Z213))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB212<0,1,IF(AA212<0,AB$170,AA213))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC212<0,1,IF(AB212<0,AC$170,AB213))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD212<0,1,IF(AC212<0,AD$170,AC213))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE212<0,1,IF(AD212<0,AE$170,AD213))","v":{"v":0.32,"d":"32%"}},{"$f":"IF(AF212<0,1,IF(AE212<0,AF$170,AE213))","v":{"v":0.32,"d":"32%"}},{"v":0.32,"d":"32%"},{"v":0.32,"d":"32%"},{"v":0.32,"d":"32%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O215+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P215+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M217*(1+O215)","v":{"v":290853.55521389865,"d":"290,854"}},{"v":296670.6263181766,"d":"296,671"},{"v":302487.6974224546,"d":"302,488"},{"v":308304.7685267326,"d":"308,305"},{"v":314121.83963101055,"d":"314,122"},{"v":319938.9107352885,"d":"319,939"},{"v":325755.98183956655,"d":"325,756"},{"v":331573.0529438445,"d":"331,573"},{"v":337390.12404812244,"d":"337,390"},{"v":343207.1951524004,"d":"343,207"},{"v":349024.2662566784,"d":"349,024"},{"v":354841.33736095636,"d":"354,841"},{"v":360658.40846523433,"d":"360,658"},{"$f":"$M217*(1+AB215)","v":{"v":366475.4795695123,"d":"366,475"}},{"v":372292.5506737903,"d":"372,293"},{"v":378109.62177806825,"d":"378,110"},{"v":383926.6928823462,"d":"383,927"},{"v":389743.7639866242,"d":"389,744"},{"$f":"$M217*(1+AG215)","v":{"v":395560.83509090217,"d":"395,561"}},{"v":401377.9061951802,"d":"401,378"},{"v":407194.9772994582,"d":"407,195"}]
[{"$nulls":11},{"$f":"L212+1%","v":{"v":0.090001,"d":"9%"}},{"$f":"-NPV(L217,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L217,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":290853.55521438894,"d":"290,854"}},{"$f":"NPV($L217,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":164074.31148118887,"d":"164,074"}},{"v":-298464.87368965463,"d":"-298,465 "},{"v":-284013.46061932645,"d":"-284,013 "},{"v":-262555.7719017004,"d":"-262,556 "},{"v":-241396.72318363105,"d":"-241,397 "},{"v":-220680.38267475006,"d":"-220,680 "},{"v":-200775.95901319606,"d":"-200,776 "},{"v":-181245.17537519865,"d":"-181,245 "},{"v":-162092.83976081133,"d":"-162,093 "},{"v":-142972.38136927848,"d":"-142,972 "},{"v":-123904.00149366184,"d":"-123,904 "},{"v":-104899.81355318667,"d":"-104,900 "},{"v":-85885.3388925439,"d":"-85,885 "},{"v":-66930.92959259484,"d":"-66,931 "},{"v":-48022.961820982884,"d":"-48,023 "},{"v":-29104.75110223119,"d":"-29,105 "},{"v":-10190.250504435238,"d":"-10,190 "},{"v":8635.219310602564,"d":"8,635"},{"v":27456.67799677514,"d":"27,457"},{"v":46280.545867604866,"d":"46,281"},{"v":65114.62494420301,"d":"65,115"},{"v":83893.91863434932,"d":"83,894"},null,null,{"$f":"HLOOKUP(MIN(O218:AI218)-2%,O215:AI216,2,0)","v":{"v":378109.62177806825,"d":"378,110"}},{"$f":"HLOOKUP(MIN(O218:AI218),O215:AI216,2,0)","v":{"v":383926.6928823462,"d":"383,927"}},{"$f":"HLOOKUP(AL217,O216:AI217,2,0)","v":{"v":-10190.250504435238,"d":"(10,190)"}},{"$f":"HLOOKUP(AM217,O216:AI217,2,0)","v":{"v":8635.219310602564,"d":"8,635"}},{"$f":"(AO217*AL217-AN217*AM217)/(AO217-AN217)","v":{"v":381258.4096881237,"d":"381,258"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P217<0,1,IF(O217<0,P$170,O218))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q217<0,1,IF(P217<0,Q$170,P218))","v":{"v":1,"d":"100%"}},{"$f":"IF(R217<0,1,IF(Q217<0,R$170,Q218))","v":{"v":1,"d":"100%"}},{"$f":"IF(S217<0,1,IF(R217<0,S$170,R218))","v":{"v":1,"d":"100%"}},{"$f":"IF(T217<0,1,IF(S217<0,T$170,S218))","v":{"v":1,"d":"100%"}},{"$f":"IF(U217<0,1,IF(T217<0,U$170,T218))","v":{"v":1,"d":"100%"}},{"$f":"IF(V217<0,1,IF(U217<0,V$170,U218))","v":{"v":1,"d":"100%"}},{"$f":"IF(W217<0,1,IF(V217<0,W$170,V218))","v":{"v":1,"d":"100%"}},{"$f":"IF(X217<0,1,IF(W217<0,X$170,W218))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y217<0,1,IF(X217<0,Y$170,X218))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z217<0,1,IF(Y217<0,Z$170,Y218))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA217<0,1,IF(Z217<0,AA$170,Z218))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB217<0,1,IF(AA217<0,AB$170,AA218))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC217<0,1,IF(AB217<0,AC$170,AB218))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD217<0,1,IF(AC217<0,AD$170,AC218))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE217<0,1,IF(AD217<0,AE$170,AD218))","v":{"v":0.32,"d":"32%"}},{"$f":"IF(AF217<0,1,IF(AE217<0,AF$170,AE218))","v":{"v":0.32,"d":"32%"}},{"v":0.32,"d":"32%"},{"v":0.32,"d":"32%"},{"v":0.32,"d":"32%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O220+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P220+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M222*(1+O220)","v":{"v":298466.3204421065,"d":"298,466"}},{"v":304435.64685094863,"d":"304,436"},{"v":310404.9732597908,"d":"310,405"},{"v":316374.2996686329,"d":"316,374"},{"v":322343.6260774751,"d":"322,344"},{"v":328312.9524863172,"d":"328,313"},{"v":334282.2788951593,"d":"334,282"},{"v":340251.6053040015,"d":"340,252"},{"v":346220.93171284354,"d":"346,221"},{"v":352190.25812168565,"d":"352,190"},{"v":358159.5845305278,"d":"358,160"},{"v":364128.91093936993,"d":"364,129"},{"v":370098.2373482121,"d":"370,098"},{"$f":"$M222*(1+AB220)","v":{"v":376067.5637570542,"d":"376,068"}},{"v":382036.89016589633,"d":"382,037"},{"v":388006.2165747385,"d":"388,006"},{"v":393975.5429835806,"d":"393,976"},{"v":399944.8693924228,"d":"399,945"},{"$f":"$M222*(1+AG220)","v":{"v":405914.1958012649,"d":"405,914"}},{"v":411883.522210107,"d":"411,884"},{"v":417852.8486189492,"d":"417,853"}]
[{"$nulls":11},{"$f":"L217+1%","v":{"v":0.10000099999999999,"d":"10%"}},{"$f":"-NPV(L222,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L222,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":298466.3204426462,"d":"298,466"}},{"$f":"NPV($L222,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":109706.76346838012,"d":"109,707"}},{"v":-274155.4092979607,"d":"-274,155 "},{"v":-261200.29392807218,"d":"-261,200 "},{"v":-242098.34665542477,"d":"-242,098 "},{"v":-223413.0340338653,"d":"-223,413 "},{"v":-205461.95201525776,"d":"-205,462 "},{"v":-187863.95267300814,"d":"-187,864 "},{"v":-170516.71943538415,"d":"-170,517 "},{"v":-153159.13089684257,"d":"-153,159 "},{"v":-135917.30864582525,"d":"-135,917 "},{"v":-118674.77087778055,"d":"-118,675 "},{"v":-101435.12406591389,"d":"-101,435 "},{"v":-84299.08702053242,"d":"-84,299 "},{"v":-67152.80595886328,"d":"-67,153 "},{"v":-49996.27169506269,"d":"-49,996 "},{"v":-32916.847641127024,"d":"-32,917 "},{"v":-15861.545252897737,"d":"-15,862 "},{"v":1188.7073510078703,"d":"1,189"},{"v":18249.167930824293,"d":"18,249"},{"v":35276.838507530054,"d":"35,277"},{"v":52254.569923872165,"d":"52,255"},{"v":69237.64583947345,"d":"69,238"},null,null,{"$f":"HLOOKUP(MIN(O223:AI223)-2%,O220:AI221,2,0)","v":{"v":388006.2165747385,"d":"388,006"}},{"$f":"HLOOKUP(MIN(O223:AI223),O220:AI221,2,0)","v":{"v":393975.5429835806,"d":"393,976"}},{"$f":"HLOOKUP(AL222,O221:AI222,2,0)","v":{"v":-15861.545252897737,"d":"(15,862)"}},{"$f":"HLOOKUP(AM222,O221:AI222,2,0)","v":{"v":1188.7073510078703,"d":"1,189"}},{"$f":"(AO222*AL222-AN222*AM222)/(AO222-AN222)","v":{"v":393559.3742412401,"d":"393,559"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P222<0,1,IF(O222<0,P$170,O223))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q222<0,1,IF(P222<0,Q$170,P223))","v":{"v":1,"d":"100%"}},{"$f":"IF(R222<0,1,IF(Q222<0,R$170,Q223))","v":{"v":1,"d":"100%"}},{"$f":"IF(S222<0,1,IF(R222<0,S$170,R223))","v":{"v":1,"d":"100%"}},{"$f":"IF(T222<0,1,IF(S222<0,T$170,S223))","v":{"v":1,"d":"100%"}},{"$f":"IF(U222<0,1,IF(T222<0,U$170,T223))","v":{"v":1,"d":"100%"}},{"$f":"IF(V222<0,1,IF(U222<0,V$170,U223))","v":{"v":1,"d":"100%"}},{"$f":"IF(W222<0,1,IF(V222<0,W$170,V223))","v":{"v":1,"d":"100%"}},{"$f":"IF(X222<0,1,IF(W222<0,X$170,W223))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y222<0,1,IF(X222<0,Y$170,X223))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z222<0,1,IF(Y222<0,Z$170,Y223))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA222<0,1,IF(Z222<0,AA$170,Z223))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB222<0,1,IF(AA222<0,AB$170,AA223))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC222<0,1,IF(AB222<0,AC$170,AB223))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD222<0,1,IF(AC222<0,AD$170,AC223))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE222<0,1,IF(AD222<0,AE$170,AD223))","v":{"v":0.32,"d":"32%"}},{"$f":"IF(AF222<0,1,IF(AE222<0,AF$170,AE223))","v":{"v":0.32,"d":"32%"}},{"v":0.32,"d":"32%"},{"v":0.32,"d":"32%"},{"v":0.32,"d":"32%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O225+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P225+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M227*(1+O225)","v":{"v":306169.58744141704,"d":"306,170"}},{"v":312292.9791902454,"d":"312,293"},{"v":318416.37093907373,"d":"318,416"},{"v":324539.7626879021,"d":"324,540"},{"v":330663.15443673043,"d":"330,663"},{"v":336786.5461855588,"d":"336,787"},{"v":342909.9379343871,"d":"342,910"},{"v":349033.3296832155,"d":"349,033"},{"v":355156.72143204376,"d":"355,157"},{"v":361280.1131808721,"d":"361,280"},{"v":367403.50492970046,"d":"367,404"},{"v":373526.8966785288,"d":"373,527"},{"v":379650.28842735715,"d":"379,650"},{"$f":"$M227*(1+AB225)","v":{"v":385773.68017618544,"d":"385,774"}},{"v":391897.0719250138,"d":"391,897"},{"v":398020.46367384214,"d":"398,020"},{"v":404143.8554226705,"d":"404,144"},{"v":410267.24717149884,"d":"410,267"},{"$f":"$M227*(1+AG225)","v":{"v":416390.6389203272,"d":"416,391"}},{"v":422514.03066915553,"d":"422,514"},{"v":428637.4224179839,"d":"428,637"}]
[{"$nulls":11},{"$f":"L222+1%","v":{"v":0.11000099999999999,"d":"11%"}},{"$f":"-NPV(L227,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L227,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":306169.5874420054,"d":"306,170"}},{"$f":"NPV($L227,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":65535.96217551281,"d":"65,536"}},{"v":-252882.6090068439,"d":"-252,883 "},{"v":-241374.14374336158,"d":"-241,374 "},{"v":-224613.8034764448,"d":"-224,614 "},{"v":-208300.59040696215,"d":"-208,301 "},{"v":-192420.63697429656,"d":"-192,421 "},{"v":-176608.30348053636,"d":"-176,608 "},{"v":-160832.17155466002,"d":"-160,832 "},{"v":-145133.13330106085,"d":"-145,133 "},{"v":-129423.8517495411,"d":"-129,424 "},{"v":-113779.63630316629,"d":"-113,780 "},{"v":-98176.44502058893,"d":"-98,176 "},{"v":-82563.06301454357,"d":"-82,563 "},{"v":-66978.84802873603,"d":"-66,979 "},{"v":-51459.970533164684,"d":"-51,460 "},{"v":-35952.77347895247,"d":"-35,953 "},{"v":-20436.77457273823,"d":"-20,437 "},{"v":-4924.077357463119,"d":"-4,924 "},{"v":10512.31231919233,"d":"10,512"},{"v":25946.720068571707,"d":"25,947"},{"v":41400.48979625008,"d":"41,400"},{"v":56864.90422653703,"d":"56,865"},null,null,{"$f":"HLOOKUP(MIN(O228:AI228)-2%,O225:AI226,2,0)","v":{"v":404143.8554226705,"d":"404,144"}},{"$f":"HLOOKUP(MIN(O228:AI228),O225:AI226,2,0)","v":{"v":410267.24717149884,"d":"410,267"}},{"$f":"HLOOKUP(AL227,O226:AI227,2,0)","v":{"v":-4924.077357463119,"d":"(4,924)"}},{"$f":"HLOOKUP(AM227,O226:AI227,2,0)","v":{"v":10512.31231919233,"d":"10,512"}},{"$f":"(AO227*AL227-AN227*AM227)/(AO227-AN227)","v":{"v":406097.16544482426,"d":"406,097"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P227<0,1,IF(O227<0,P$170,O228))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q227<0,1,IF(P227<0,Q$170,P228))","v":{"v":1,"d":"100%"}},{"$f":"IF(R227<0,1,IF(Q227<0,R$170,Q228))","v":{"v":1,"d":"100%"}},{"$f":"IF(S227<0,1,IF(R227<0,S$170,R228))","v":{"v":1,"d":"100%"}},{"$f":"IF(T227<0,1,IF(S227<0,T$170,S228))","v":{"v":1,"d":"100%"}},{"$f":"IF(U227<0,1,IF(T227<0,U$170,T228))","v":{"v":1,"d":"100%"}},{"$f":"IF(V227<0,1,IF(U227<0,V$170,U228))","v":{"v":1,"d":"100%"}},{"$f":"IF(W227<0,1,IF(V227<0,W$170,V228))","v":{"v":1,"d":"100%"}},{"$f":"IF(X227<0,1,IF(W227<0,X$170,W228))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y227<0,1,IF(X227<0,Y$170,X228))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z227<0,1,IF(Y227<0,Z$170,Y228))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA227<0,1,IF(Z227<0,AA$170,Z228))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB227<0,1,IF(AA227<0,AB$170,AA228))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC227<0,1,IF(AB227<0,AC$170,AB228))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD227<0,1,IF(AC227<0,AD$170,AC228))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE227<0,1,IF(AD227<0,AE$170,AD228))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF227<0,1,IF(AE227<0,AF$170,AE228))","v":{"v":0.34,"d":"34%"}},{"v":0.34,"d":"34%"},{"v":0.34,"d":"34%"},{"v":0.34,"d":"34%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O230+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P230+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M232*(1+O230)","v":{"v":313953.04802694253,"d":"313,953"}},{"v":320232.1089874814,"d":"320,232"},{"v":326511.16994802025,"d":"326,511"},{"v":332790.2309085591,"d":"332,790"},{"v":339069.291869098,"d":"339,069"},{"v":345348.35282963683,"d":"345,348"},{"v":351627.4137901757,"d":"351,627"},{"v":357906.47475071455,"d":"357,906"},{"v":364185.5357112533,"d":"364,186"},{"v":370464.59667179215,"d":"370,465"},{"v":376743.657632331,"d":"376,744"},{"v":383022.7185928699,"d":"383,023"},{"v":389301.77955340873,"d":"389,302"},{"$f":"$M232*(1+AB230)","v":{"v":395580.8405139476,"d":"395,581"}},{"v":401859.90147448645,"d":"401,860"},{"v":408138.9624350253,"d":"408,139"},{"v":414418.0233955642,"d":"414,418"},{"v":420697.08435610303,"d":"420,697"},{"$f":"$M232*(1+AG230)","v":{"v":426976.1453166419,"d":"426,976"}},{"v":433255.20627718075,"d":"433,255"},{"v":439534.2672377196,"d":"439,534"}]
[{"$nulls":11},{"$f":"L227+1%","v":{"v":0.12000099999999998,"d":"12%"}},{"$f":"-NPV(L232,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L232,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":313953.0480275787,"d":"313,953"}},{"$f":"NPV($L232,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":29599.241117856178,"d":"29,599"}},{"v":-234563.90557338428,"d":"-234,564 "},{"v":-224580.64472450723,"d":"-224,581 "},{"v":-209815.81942992902,"d":"-209,816 "},{"v":-195330.91831468657,"d":"-195,331 "},{"v":-180862.31754632885,"d":"-180,862 "},{"v":-166477.02319015397,"d":"-166,477 "},{"v":-152119.6013792588,"d":"-152,120 "},{"v":-137755.67688087394,"d":"-137,756 "},{"v":-123503.46267818198,"d":"-123,503 "},{"v":-109241.16813212232,"d":"-109,241 "},{"v":-94968.7825482983,"d":"-94,969 "},{"v":-80785.16661554725,"d":"-80,785 "},{"v":-66619.30898846115,"d":"-66,619 "},{"v":-52455.3299650124,"d":"-52,455 "},{"v":-38281.31527949699,"d":"-38,281 "},{"v":-24172.662062314914,"d":"-24,173 "},{"v":-10089.160772859934,"d":"-10,089 "},{"v":4008.8524273569956,"d":"4,009"},{"v":18119.4573090979,"d":"18,119"},{"v":32240.442572510627,"d":"32,240"},{"v":46371.76642587571,"d":"46,372"},null,null,{"$f":"HLOOKUP(MIN(O233:AI233)-2%,O230:AI231,2,0)","v":{"v":414418.0233955642,"d":"414,418"}},{"$f":"HLOOKUP(MIN(O233:AI233),O230:AI231,2,0)","v":{"v":420697.08435610303,"d":"420,697"}},{"$f":"HLOOKUP(AL232,O231:AI232,2,0)","v":{"v":-10089.160772859934,"d":"(10,089)"}},{"$f":"HLOOKUP(AM232,O231:AI232,2,0)","v":{"v":4008.8524273569956,"d":"4,009"}},{"$f":"(AO232*AL232-AN232*AM232)/(AO232-AN232)","v":{"v":418911.5966837839,"d":"418,912"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P232<0,1,IF(O232<0,P$170,O233))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q232<0,1,IF(P232<0,Q$170,P233))","v":{"v":1,"d":"100%"}},{"$f":"IF(R232<0,1,IF(Q232<0,R$170,Q233))","v":{"v":1,"d":"100%"}},{"$f":"IF(S232<0,1,IF(R232<0,S$170,R233))","v":{"v":1,"d":"100%"}},{"$f":"IF(T232<0,1,IF(S232<0,T$170,S233))","v":{"v":1,"d":"100%"}},{"$f":"IF(U232<0,1,IF(T232<0,U$170,T233))","v":{"v":1,"d":"100%"}},{"$f":"IF(V232<0,1,IF(U232<0,V$170,U233))","v":{"v":1,"d":"100%"}},{"$f":"IF(W232<0,1,IF(V232<0,W$170,V233))","v":{"v":1,"d":"100%"}},{"$f":"IF(X232<0,1,IF(W232<0,X$170,W233))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y232<0,1,IF(X232<0,Y$170,X233))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z232<0,1,IF(Y232<0,Z$170,Y233))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA232<0,1,IF(Z232<0,AA$170,Z233))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB232<0,1,IF(AA232<0,AB$170,AA233))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC232<0,1,IF(AB232<0,AC$170,AB233))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD232<0,1,IF(AC232<0,AD$170,AC233))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE232<0,1,IF(AD232<0,AE$170,AD233))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF232<0,1,IF(AE232<0,AF$170,AE233))","v":{"v":0.34,"d":"34%"}},{"v":0.34,"d":"34%"},{"v":0.34,"d":"34%"},{"v":0.34,"d":"34%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O235+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P235+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M237*(1+O235)","v":{"v":321807.6172900618,"d":"321,808"}},{"v":328243.769635863,"d":"328,244"},{"v":334679.92198166426,"d":"334,680"},{"v":341116.0743274655,"d":"341,116"},{"v":347552.22667326673,"d":"347,552"},{"v":353988.379019068,"d":"353,988"},{"v":360424.5313648692,"d":"360,425"},{"v":366860.68371067045,"d":"366,861"},{"v":373296.8360564716,"d":"373,297"},{"v":379732.98840227287,"d":"379,733"},{"v":386169.1407480741,"d":"386,169"},{"v":392605.29309387534,"d":"392,605"},{"v":399041.4454396766,"d":"399,041"},{"$f":"$M237*(1+AB235)","v":{"v":405477.5977854779,"d":"405,478"}},{"v":411913.7501312791,"d":"411,914"},{"v":418349.90247708035,"d":"418,350"},{"v":424786.0548228816,"d":"424,786"},{"v":431222.2071686828,"d":"431,222"},{"$f":"$M237*(1+AG235)","v":{"v":437658.35951448407,"d":"437,658"}},{"v":444094.5118602853,"d":"444,095"},{"v":450530.66420608654,"d":"450,531"}]
[{"$nulls":11},{"$f":"L232+1%","v":{"v":0.13000099999999998,"d":"13%"}},{"$f":"-NPV(L237,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L237,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":321807.6172907448,"d":"321,808"}},{"$f":"NPV($L237,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":341.0738515289592,"d":"341"}},{"v":-219085.6704228104,"d":"-219,086 "},{"v":-210139.02721840152,"d":"-210,139 "},{"v":-196947.39005297795,"d":"-196,947 "},{"v":-183665.6374576063,"d":"-183,666 "},{"v":-170498.3134401852,"d":"-170,498 "},{"v":-157320.9521296634,"d":"-157,321 "},{"v":-144184.017752944,"d":"-144,184 "},{"v":-131110.68842133845,"d":"-131,111 "},{"v":-118027.4132267227,"d":"-118,027 "},{"v":-104970.57416289787,"d":"-104,971 "},{"v":-91982.0606738524,"d":"-91,982 "},{"v":-79007.31553815934,"d":"-79,007 "},{"v":-66022.98548258278,"d":"-66,023 "},{"v":-53061.001326306396,"d":"-53,061 "},{"v":-40161.67833326996,"d":"-40,162 "},{"v":-27258.1884037357,"d":"-27,258 "},{"v":-14338.750841159883,"d":"-14,339 "},{"v":-1409.0069805042294,"d":"-1,409 "},{"v":11530.914416811398,"d":"11,531"},{"v":24481.02180059773,"d":"24,481"},{"v":37405.61191704611,"d":"37,406"},null,null,{"$f":"HLOOKUP(MIN(O238:AI238)-2%,O235:AI236,2,0)","v":{"v":431222.2071686828,"d":"431,222"}},{"$f":"HLOOKUP(MIN(O238:AI238),O235:AI236,2,0)","v":{"v":437658.35951448407,"d":"437,658"}},{"$f":"HLOOKUP(AL237,O236:AI237,2,0)","v":{"v":-1409.0069805042294,"d":"(1,409)"}},{"$f":"HLOOKUP(AM237,O236:AI237,2,0)","v":{"v":11530.914416811398,"d":"11,531"}},{"$f":"(AO237*AL237-AN237*AM237)/(AO237-AN237)","v":{"v":431923.0293224174,"d":"431,923"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P237<0,1,IF(O237<0,P$170,O238))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q237<0,1,IF(P237<0,Q$170,P238))","v":{"v":1,"d":"100%"}},{"$f":"IF(R237<0,1,IF(Q237<0,R$170,Q238))","v":{"v":1,"d":"100%"}},{"$f":"IF(S237<0,1,IF(R237<0,S$170,R238))","v":{"v":1,"d":"100%"}},{"$f":"IF(T237<0,1,IF(S237<0,T$170,S238))","v":{"v":1,"d":"100%"}},{"$f":"IF(U237<0,1,IF(T237<0,U$170,T238))","v":{"v":1,"d":"100%"}},{"$f":"IF(V237<0,1,IF(U237<0,V$170,U238))","v":{"v":1,"d":"100%"}},{"$f":"IF(W237<0,1,IF(V237<0,W$170,V238))","v":{"v":1,"d":"100%"}},{"$f":"IF(X237<0,1,IF(W237<0,X$170,W238))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y237<0,1,IF(X237<0,Y$170,X238))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z237<0,1,IF(Y237<0,Z$170,Y238))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA237<0,1,IF(Z237<0,AA$170,Z238))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB237<0,1,IF(AA237<0,AB$170,AA238))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC237<0,1,IF(AB237<0,AC$170,AB238))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD237<0,1,IF(AC237<0,AD$170,AC238))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE237<0,1,IF(AD237<0,AE$170,AD238))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF237<0,1,IF(AE237<0,AF$170,AE238))","v":{"v":1,"d":"100%"}},{"v":0.36000000000000004,"d":"36%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.36000000000000004,"d":"36%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O240+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P240+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M242*(1+O240)","v":{"v":329725.4212076926,"d":"329,725"}},{"v":336319.92963184643,"d":"336,320"},{"v":342914.43805600033,"d":"342,914"},{"v":349508.9464801542,"d":"349,509"},{"v":356103.454904308,"d":"356,103"},{"v":362697.96332846186,"d":"362,698"},{"v":369292.47175261576,"d":"369,292"},{"v":375886.9801767696,"d":"375,887"},{"v":382481.4886009234,"d":"382,481"},{"v":389075.99702507723,"d":"389,076"},{"v":395670.5054492311,"d":"395,671"},{"v":402265.013873385,"d":"402,265"},{"v":408859.5222975388,"d":"408,860"},{"$f":"$M242*(1+AB240)","v":{"v":415454.03072169266,"d":"415,454"}},{"v":422048.5391458465,"d":"422,049"},{"v":428643.0475700004,"d":"428,643"},{"v":435237.55599415425,"d":"435,238"},{"v":441832.0644183081,"d":"441,832"},{"$f":"$M242*(1+AG240)","v":{"v":448426.57284246193,"d":"448,427"}},{"v":455021.08126661583,"d":"455,021"},{"v":461615.5896907697,"d":"461,616"}]
[{"$nulls":11},{"$f":"L237+1%","v":{"v":0.140001,"d":"14%"}},{"$f":"-NPV(L242,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L242,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":329725.4212084217,"d":"329,725"}},{"$f":"NPV($L242,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":-23477.421367504936,"d":"-23,477 "}},{"v":-205713.63947889642,"d":"-205,714 "},{"v":-197467.76373941402,"d":"-197,468 "},{"v":-185343.50100074205,"d":"-185,344 "},{"v":-173220.73859054808,"d":"-173,221 "},{"v":-161086.50733398285,"d":"-161,087 "},{"v":-149031.60232021997,"d":"-149,032 "},{"v":-136999.88607262357,"d":"-137,000 "},{"v":-124958.3832523999,"d":"-124,958 "},{"v":-112988.82586450774,"d":"-112,989 "},{"v":-101051.94762316429,"d":"-101,052 "},{"v":-89119.40778690913,"d":"-89,119 "},{"v":-77177.14626819595,"d":"-77,177 "},{"v":-65307.263892738076,"d":"-65,307 "},{"v":-53457.76230143116,"d":"-53,458 "},{"v":-41592.266701427136,"d":"-41,592 "},{"v":-29715.682716333078,"d":"-29,716 "},{"v":-17829.084646722065,"d":"-17,829 "},{"v":-5932.488340113229,"d":"-5,932 "},{"v":5963.606448127465,"d":"5,964"},{"v":17802.379388468995,"d":"17,802"},{"v":29651.12212579747,"d":"29,651"},null,null,{"$f":"HLOOKUP(MIN(O243:AI243)-2%,O240:AI241,2,0)","v":{"v":441832.0644183081,"d":"441,832"}},{"$f":"HLOOKUP(MIN(O243:AI243),O240:AI241,2,0)","v":{"v":448426.57284246193,"d":"448,427"}},{"$f":"HLOOKUP(AL242,O241:AI242,2,0)","v":{"v":-5932.488340113229,"d":"(5,932)"}},{"$f":"HLOOKUP(AM242,O241:AI242,2,0)","v":{"v":5963.606448127465,"d":"5,964"}},{"$f":"(AO242*AL242-AN242*AM242)/(AO242-AN242)","v":{"v":445120.69358876016,"d":"445,121"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P242<0,1,IF(O242<0,P$170,O243))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q242<0,1,IF(P242<0,Q$170,P243))","v":{"v":1,"d":"100%"}},{"$f":"IF(R242<0,1,IF(Q242<0,R$170,Q243))","v":{"v":1,"d":"100%"}},{"$f":"IF(S242<0,1,IF(R242<0,S$170,R243))","v":{"v":1,"d":"100%"}},{"$f":"IF(T242<0,1,IF(S242<0,T$170,S243))","v":{"v":1,"d":"100%"}},{"$f":"IF(U242<0,1,IF(T242<0,U$170,T243))","v":{"v":1,"d":"100%"}},{"$f":"IF(V242<0,1,IF(U242<0,V$170,U243))","v":{"v":1,"d":"100%"}},{"$f":"IF(W242<0,1,IF(V242<0,W$170,V243))","v":{"v":1,"d":"100%"}},{"$f":"IF(X242<0,1,IF(W242<0,X$170,W243))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y242<0,1,IF(X242<0,Y$170,X243))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z242<0,1,IF(Y242<0,Z$170,Y243))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA242<0,1,IF(Z242<0,AA$170,Z243))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB242<0,1,IF(AA242<0,AB$170,AA243))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC242<0,1,IF(AB242<0,AC$170,AB243))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD242<0,1,IF(AC242<0,AD$170,AC243))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE242<0,1,IF(AD242<0,AE$170,AD243))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF242<0,1,IF(AE242<0,AF$170,AE243))","v":{"v":1,"d":"100%"}},{"v":0.36000000000000004,"d":"36%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.36000000000000004,"d":"36%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O245+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P245+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M247*(1+O245)","v":{"v":337699.7487198821,"d":"337,700"}},{"v":344453.74369427975,"d":"344,454"},{"v":351207.7386686774,"d":"351,208"},{"v":357961.73364307504,"d":"357,962"},{"v":364715.7286174727,"d":"364,716"},{"v":371469.72359187034,"d":"371,470"},{"v":378223.718566268,"d":"378,224"},{"v":384977.71354066563,"d":"384,978"},{"v":391731.7085150632,"d":"391,732"},{"v":398485.70348946087,"d":"398,486"},{"v":405239.6984638585,"d":"405,240"},{"v":411993.69343825616,"d":"411,994"},{"v":418747.6884126538,"d":"418,748"},{"$f":"$M247*(1+AB245)","v":{"v":425501.68338705145,"d":"425,502"}},{"v":432255.6783614491,"d":"432,256"},{"v":439009.67333584675,"d":"439,010"},{"v":445763.6683102444,"d":"445,764"},{"v":452517.66328464204,"d":"452,518"},{"$f":"$M247*(1+AG245)","v":{"v":459271.6582590397,"d":"459,272"}},{"v":466025.65323343733,"d":"466,026"},{"v":472779.648207835,"d":"472,780"}]
[{"$nulls":11},{"$f":"L242+1%","v":{"v":0.150001,"d":"15%"}},{"$f":"-NPV(L247,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L247,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":337699.7487206565,"d":"337,700"}},{"$f":"NPV($L247,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":-42847.68558397699,"d":"-42,848 "}},{"v":-193726.5110912312,"d":"-193,727 "},{"v":-186021.34812469844,"d":"-186,021 "},{"v":-174898.69397634806,"d":"-174,899 "},{"v":-163692.58996446102,"d":"-163,693 "},{"v":-152595.13083280972,"d":"-152,595 "},{"v":-141488.03878080705,"d":"-141,488 "},{"v":-130378.26564501351,"d":"-130,378 "},{"v":-119364.94055440121,"d":"-119,365 "},{"v":-108361.54318998358,"d":"-108,362 "},{"v":-97353.60842538138,"d":"-97,354 "},{"v":-86362.29247675135,"d":"-86,362 "},{"v":-75439.8067272304,"d":"-75,440 "},{"v":-64513.61165973255,"d":"-64,514 "},{"v":-53572.40441702095,"d":"-53,572 "},{"v":-42621.278347527565,"d":"-42,621 "},{"v":-31660.35781333046,"d":"-31,660 "},{"v":-20689.633445426203,"d":"-20,690 "},{"v":-9767.082907771173,"d":"-9,767 "},{"v":1144.6777382880916,"d":"1,145"},{"v":12066.2112341135,"d":"12,066"},{"v":22997.53070874545,"d":"22,998"},null,null,{"$f":"HLOOKUP(MIN(O248:AI248)-2%,O245:AI246,2,0)","v":{"v":452517.66328464204,"d":"452,518"}},{"$f":"HLOOKUP(MIN(O248:AI248),O245:AI246,2,0)","v":{"v":459271.6582590397,"d":"459,272"}},{"$f":"HLOOKUP(AL247,O246:AI247,2,0)","v":{"v":-9767.082907771173,"d":"(9,767)"}},{"$f":"HLOOKUP(AM247,O246:AI247,2,0)","v":{"v":1144.6777382880916,"d":"1,145"}},{"$f":"(AO247*AL247-AN247*AM247)/(AO247-AN247)","v":{"v":458563.1431126325,"d":"458,563"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P247<0,1,IF(O247<0,P$170,O248))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q247<0,1,IF(P247<0,Q$170,P248))","v":{"v":1,"d":"100%"}},{"$f":"IF(R247<0,1,IF(Q247<0,R$170,Q248))","v":{"v":1,"d":"100%"}},{"$f":"IF(S247<0,1,IF(R247<0,S$170,R248))","v":{"v":1,"d":"100%"}},{"$f":"IF(T247<0,1,IF(S247<0,T$170,S248))","v":{"v":1,"d":"100%"}},{"$f":"IF(U247<0,1,IF(T247<0,U$170,T248))","v":{"v":1,"d":"100%"}},{"$f":"IF(V247<0,1,IF(U247<0,V$170,U248))","v":{"v":1,"d":"100%"}},{"$f":"IF(W247<0,1,IF(V247<0,W$170,V248))","v":{"v":1,"d":"100%"}},{"$f":"IF(X247<0,1,IF(W247<0,X$170,W248))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y247<0,1,IF(X247<0,Y$170,X248))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z247<0,1,IF(Y247<0,Z$170,Y248))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA247<0,1,IF(Z247<0,AA$170,Z248))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB247<0,1,IF(AA247<0,AB$170,AA248))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC247<0,1,IF(AB247<0,AC$170,AB248))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD247<0,1,IF(AC247<0,AD$170,AC248))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE247<0,1,IF(AD247<0,AE$170,AD248))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF247<0,1,IF(AE247<0,AF$170,AE248))","v":{"v":1,"d":"100%"}},{"v":0.36000000000000004,"d":"36%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.36000000000000004,"d":"36%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O250+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P250+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M252*(1+O250)","v":{"v":345724.9784110619,"d":"345,725"}},{"v":352639.47797928314,"d":"352,639"},{"v":359553.9775475044,"d":"359,554"},{"v":366468.47711572563,"d":"366,468"},{"v":373382.9766839469,"d":"373,383"},{"v":380297.4762521681,"d":"380,297"},{"v":387211.9758203894,"d":"387,212"},{"v":394126.4753886106,"d":"394,126"},{"v":401040.9749568318,"d":"401,041"},{"v":407955.47452505305,"d":"407,955"},{"v":414869.9740932743,"d":"414,870"},{"v":421784.47366149555,"d":"421,784"},{"v":428698.97322971676,"d":"428,699"},{"$f":"$M252*(1+AB250)","v":{"v":435613.47279793804,"d":"435,613"}},{"v":442527.97236615926,"d":"442,528"},{"v":449442.47193438053,"d":"449,442"},{"v":456356.97150260175,"d":"456,357"},{"v":463271.471070823,"d":"463,271"},{"$f":"$M252*(1+AG250)","v":{"v":470185.97063904424,"d":"470,186"}},{"v":477100.4702072655,"d":"477,100"},{"v":484014.96977548674,"d":"484,015"}]
[{"$nulls":11},{"$f":"L247+1%","v":{"v":0.160001,"d":"16%"}},{"$f":"-NPV(L252,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L252,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":345724.97841188085,"d":"345,725"}},{"$f":"NPV($L252,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":-58566.88042528253,"d":"-58,567 "}},{"v":-182945.21938021088,"d":"-182,945 "},{"v":-175667.84696921177,"d":"-175,668 "},{"v":-165382.9947846444,"d":"-165,383 "},{"v":-155111.3418025938,"d":"-155,111 "},{"v":-144828.69915202528,"d":"-144,829 "},{"v":-134575.92348249437,"d":"-134,576 "},{"v":-124389.03469793012,"d":"-124,389 "},{"v":-114214.54261926006,"d":"-114,215 "},{"v":-104030.71706454779,"d":"-104,031 "},{"v":-93901.61141932225,"d":"-93,902 "},{"v":-83808.46717000536,"d":"-83,808 "},{"v":-73703.31783139301,"d":"-73,703 "},{"v":-63586.61739532188,"d":"-63,587 "},{"v":-53460.29023252438,"d":"-53,460 "},{"v":-43324.37703583368,"d":"-43,324 "},{"v":-33200.749227581655,"d":"-33,201 "},{"v":-23124.71346210444,"d":"-23,125 "},{"v":-13039.127316233442,"d":"-13,039 "},{"v":-2943.9772119834383,"d":"-2,944 "},{"v":7160.750454407552,"d":"7,161"},{"v":17275.069312501902,"d":"17,275"},null,null,{"$f":"HLOOKUP(MIN(O253:AI253)-2%,O250:AI251,2,0)","v":{"v":470185.97063904424,"d":"470,186"}},{"$f":"HLOOKUP(MIN(O253:AI253),O250:AI251,2,0)","v":{"v":477100.4702072655,"d":"477,100"}},{"$f":"HLOOKUP(AL252,O251:AI252,2,0)","v":{"v":-2943.9772119834383,"d":"(2,944)"}},{"$f":"HLOOKUP(AM252,O251:AI252,2,0)","v":{"v":7160.750454407552,"d":"7,161"}},{"$f":"(AO252*AL252-AN252*AM252)/(AO252-AN252)","v":{"v":472200.4860058283,"d":"472,200"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P252<0,1,IF(O252<0,P$170,O253))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q252<0,1,IF(P252<0,Q$170,P253))","v":{"v":1,"d":"100%"}},{"$f":"IF(R252<0,1,IF(Q252<0,R$170,Q253))","v":{"v":1,"d":"100%"}},{"$f":"IF(S252<0,1,IF(R252<0,S$170,R253))","v":{"v":1,"d":"100%"}},{"$f":"IF(T252<0,1,IF(S252<0,T$170,S253))","v":{"v":1,"d":"100%"}},{"$f":"IF(U252<0,1,IF(T252<0,U$170,T253))","v":{"v":1,"d":"100%"}},{"$f":"IF(V252<0,1,IF(U252<0,V$170,U253))","v":{"v":1,"d":"100%"}},{"$f":"IF(W252<0,1,IF(V252<0,W$170,V253))","v":{"v":1,"d":"100%"}},{"$f":"IF(X252<0,1,IF(W252<0,X$170,W253))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y252<0,1,IF(X252<0,Y$170,X253))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z252<0,1,IF(Y252<0,Z$170,Y253))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA252<0,1,IF(Z252<0,AA$170,Z253))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB252<0,1,IF(AA252<0,AB$170,AA253))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC252<0,1,IF(AB252<0,AC$170,AB253))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD252<0,1,IF(AC252<0,AD$170,AC253))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE252<0,1,IF(AD252<0,AE$170,AD253))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF252<0,1,IF(AE252<0,AF$170,AE253))","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.38000000000000006,"d":"38%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O255+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P255+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M257*(1+O255)","v":{"v":353796.4887251205,"d":"353,796"}},{"v":360872.4184996229,"d":"360,872"},{"v":367948.3482741253,"d":"367,948"},{"v":375024.2780486277,"d":"375,024"},{"v":382100.2078231302,"d":"382,100"},{"v":389176.1375976326,"d":"389,176"},{"v":396252.067372135,"d":"396,252"},{"v":403327.9971466374,"d":"403,328"},{"v":410403.92692113976,"d":"410,404"},{"v":417479.8566956422,"d":"417,480"},{"v":424555.7864701446,"d":"424,556"},{"v":431631.716244647,"d":"431,632"},{"v":438707.6460191494,"d":"438,708"},{"$f":"$M257*(1+AB255)","v":{"v":445783.5757936518,"d":"445,784"}},{"v":452859.5055681542,"d":"452,860"},{"v":459935.4353426567,"d":"459,935"},{"v":467011.3651171591,"d":"467,011"},{"v":474087.2948916615,"d":"474,087"},{"$f":"$M257*(1+AG255)","v":{"v":481163.2246661639,"d":"481,163"}},{"v":488239.1544406663,"d":"488,239"},{"v":495315.0842151687,"d":"495,315"}]
[{"$nulls":11},{"$f":"L252+1%","v":{"v":0.170001,"d":"17%"}},{"$f":"-NPV(L257,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L257,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":353796.48872598325,"d":"353,796"}},{"$f":"NPV($L257,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":-71278.9097286856,"d":"-71,279 "}},{"v":-173126.45014541852,"d":"-173,126 "},{"v":-166239.80101103353,"d":"-166,240 "},{"v":-156768.76258547316,"d":"-156,769 "},{"v":-147225.8040505978,"d":"-147,226 "},{"v":-137737.3065553077,"d":"-137,737 "},{"v":-128294.14588488788,"d":"-128,294 "},{"v":-118857.03866186427,"d":"-118,857 "},{"v":-109410.80033122525,"d":"-109,411 "},{"v":-100052.86093120082,"d":"-100,053 "},{"v":-90699.18677042011,"d":"-90,699 "},{"v":-81329.84153459135,"d":"-81,330 "},{"v":-71950.9727230671,"d":"-71,951 "},{"v":-62562.74216684586,"d":"-62,563 "},{"v":-53165.14096612918,"d":"-53,165 "},{"v":-43817.98979592872,"d":"-43,818 "},{"v":-34481.053044336644,"d":"-34,481 "},{"v":-25134.783048550977,"d":"-25,135 "},{"v":-15779.165814469196,"d":"-15,779 "},{"v":-6414.187320008416,"d":"-6,414 "},{"v":2960.1664849606527,"d":"2,960"},{"v":12343.909678683684,"d":"12,344"},null,null,{"$f":"HLOOKUP(MIN(O258:AI258)-2%,O255:AI256,2,0)","v":{"v":481163.2246661639,"d":"481,163"}},{"$f":"HLOOKUP(MIN(O258:AI258),O255:AI256,2,0)","v":{"v":488239.1544406663,"d":"488,239"}},{"$f":"HLOOKUP(AL257,O256:AI257,2,0)","v":{"v":-6414.187320008416,"d":"(6,414)"}},{"$f":"HLOOKUP(AM257,O256:AI257,2,0)","v":{"v":2960.1664849606527,"d":"2,960"}},{"$f":"(AO257*AL257-AN257*AM257)/(AO257-AN257)","v":{"v":486004.76787875587,"d":"486,005"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P257<0,1,IF(O257<0,P$170,O258))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q257<0,1,IF(P257<0,Q$170,P258))","v":{"v":1,"d":"100%"}},{"$f":"IF(R257<0,1,IF(Q257<0,R$170,Q258))","v":{"v":1,"d":"100%"}},{"$f":"IF(S257<0,1,IF(R257<0,S$170,R258))","v":{"v":1,"d":"100%"}},{"$f":"IF(T257<0,1,IF(S257<0,T$170,S258))","v":{"v":1,"d":"100%"}},{"$f":"IF(U257<0,1,IF(T257<0,U$170,T258))","v":{"v":1,"d":"100%"}},{"$f":"IF(V257<0,1,IF(U257<0,V$170,U258))","v":{"v":1,"d":"100%"}},{"$f":"IF(W257<0,1,IF(V257<0,W$170,V258))","v":{"v":1,"d":"100%"}},{"$f":"IF(X257<0,1,IF(W257<0,X$170,W258))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y257<0,1,IF(X257<0,Y$170,X258))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z257<0,1,IF(Y257<0,Z$170,Y258))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA257<0,1,IF(Z257<0,AA$170,Z258))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB257<0,1,IF(AA257<0,AB$170,AA258))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC257<0,1,IF(AB257<0,AC$170,AB258))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD257<0,1,IF(AC257<0,AD$170,AC258))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE257<0,1,IF(AD257<0,AE$170,AD258))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF257<0,1,IF(AE257<0,AF$170,AE258))","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.38000000000000006,"d":"38%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O260+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P260+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M262*(1+O260)","v":{"v":361910.5591775107,"d":"361,911"}},{"v":369148.7703610609,"d":"369,149"},{"v":376386.9815446111,"d":"376,387"},{"v":383625.19272816135,"d":"383,625"},{"v":390863.40391171153,"d":"390,863"},{"v":398101.6150952618,"d":"398,102"},{"v":405339.826278812,"d":"405,340"},{"v":412578.0374623622,"d":"412,578"},{"v":419816.24864591233,"d":"419,816"},{"v":427054.4598294626,"d":"427,054"},{"v":434292.6710130128,"d":"434,293"},{"v":441530.882196563,"d":"441,531"},{"v":448769.09338011325,"d":"448,769"},{"$f":"$M262*(1+AB260)","v":{"v":456007.30456366343,"d":"456,007"}},{"v":463245.5157472137,"d":"463,246"},{"v":470483.72693076386,"d":"470,484"},{"v":477721.9381143141,"d":"477,722"},{"v":484960.14929786435,"d":"484,960"},{"$f":"$M262*(1+AG260)","v":{"v":492198.36048141454,"d":"492,198"}},{"v":499436.5716649648,"d":"499,437"},{"v":506674.78284851497,"d":"506,675"}]
[{"$nulls":11},{"$f":"L257+1%","v":{"v":0.18000100000000002,"d":"18%"}},{"$f":"-NPV(L262,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L262,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":361910.5591784164,"d":"361,911"}},{"$f":"NPV($L262,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":-81506.2158241145,"d":"-81,506 "}},{"v":-164219.0258207823,"d":"-164,219 "},{"v":-157665.4456508821,"d":"-157,665 "},{"v":-148842.9369169626,"d":"-148,843 "},{"v":-140039.3788771736,"d":"-140,039 "},{"v":-131263.96356883863,"d":"-131,264 "},{"v":-122489.39195696099,"d":"-122,489 "},{"v":-113729.9684009251,"d":"-113,730 "},{"v":-105040.75079923197,"d":"-105,041 "},{"v":-96347.18612750483,"d":"-96,347 "},{"v":-87640.42053981974,"d":"-87,640 "},{"v":-78924.41125558013,"d":"-78,924 "},{"v":-70199.26087915186,"d":"-70,199 "},{"v":-61478.63162136431,"d":"-61,479 "},{"v":-52814.7162093591,"d":"-52,815 "},{"v":-44141.70365237902,"d":"-44,142 "},{"v":-35459.57962271464,"d":"-35,460 "},{"v":-26768.329762469406,"d":"-26,768 "},{"v":-18067.9396835769,"d":"-18,068 "},{"v":-9358.39496772524,"d":"-9,358 "},{"v":-639.6811662771277,"d":"-640 "},{"v":8088.216199809809,"d":"8,088"},null,null,{"$f":"HLOOKUP(MIN(O263:AI263)-2%,O260:AI261,2,0)","v":{"v":499436.5716649648,"d":"499,437"}},{"$f":"HLOOKUP(MIN(O263:AI263),O260:AI261,2,0)","v":{"v":506674.78284851497,"d":"506,675"}},{"$f":"HLOOKUP(AL262,O261:AI262,2,0)","v":{"v":-639.6811662771277,"d":"(640)"}},{"$f":"HLOOKUP(AM262,O261:AI262,2,0)","v":{"v":8088.216199809809,"d":"8,088"}},{"$f":"(AO262*AL262-AN262*AM262)/(AO262-AN262)","v":{"v":499967.0714150701,"d":"499,967"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P262<0,1,IF(O262<0,P$170,O263))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q262<0,1,IF(P262<0,Q$170,P263))","v":{"v":1,"d":"100%"}},{"$f":"IF(R262<0,1,IF(Q262<0,R$170,Q263))","v":{"v":1,"d":"100%"}},{"$f":"IF(S262<0,1,IF(R262<0,S$170,R263))","v":{"v":1,"d":"100%"}},{"$f":"IF(T262<0,1,IF(S262<0,T$170,S263))","v":{"v":1,"d":"100%"}},{"$f":"IF(U262<0,1,IF(T262<0,U$170,T263))","v":{"v":1,"d":"100%"}},{"$f":"IF(V262<0,1,IF(U262<0,V$170,U263))","v":{"v":1,"d":"100%"}},{"$f":"IF(W262<0,1,IF(V262<0,W$170,V263))","v":{"v":1,"d":"100%"}},{"$f":"IF(X262<0,1,IF(W262<0,X$170,W263))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y262<0,1,IF(X262<0,Y$170,X263))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z262<0,1,IF(Y262<0,Z$170,Y263))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA262<0,1,IF(Z262<0,AA$170,Z263))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB262<0,1,IF(AA262<0,AB$170,AA263))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC262<0,1,IF(AB262<0,AC$170,AB263))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD262<0,1,IF(AC262<0,AD$170,AC263))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE262<0,1,IF(AD262<0,AE$170,AD263))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF262<0,1,IF(AE262<0,AF$170,AE263))","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.4000000000000001,"d":"40%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O265+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P265+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M267*(1+O265)","v":{"v":370064.2684993073,"d":"370,064"}},{"v":377465.5538692934,"d":"377,466"},{"v":384866.83923927956,"d":"384,867"},{"v":392268.1246092657,"d":"392,268"},{"v":399669.4099792519,"d":"399,669"},{"v":407070.69534923806,"d":"407,071"},{"v":414471.9807192242,"d":"414,472"},{"v":421873.26608921034,"d":"421,873"},{"v":429274.55145919643,"d":"429,275"},{"v":436675.8368291826,"d":"436,676"},{"v":444077.1221991687,"d":"444,077"},{"v":451478.40756915486,"d":"451,478"},{"v":458879.692939141,"d":"458,880"},{"$f":"$M267*(1+AB265)","v":{"v":466280.97830912715,"d":"466,281"}},{"v":473682.2636791133,"d":"473,682"},{"v":481083.5490490995,"d":"481,084"},{"v":488484.83441908564,"d":"488,485"},{"v":495886.1197890718,"d":"495,886"},{"$f":"$M267*(1+AG265)","v":{"v":503287.40515905793,"d":"503,287"}},{"v":510688.6905290441,"d":"510,689"},{"v":518089.9758990302,"d":"518,090"}]
[{"$nulls":11},{"$f":"L262+1%","v":{"v":0.19000100000000003,"d":"19%"}},{"$f":"-NPV(L267,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L267,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":370064.26850025525,"d":"370,064"}},{"$f":"NPV($L267,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":-89674.53535532976,"d":"-89,675 "}},{"v":-156061.16152360424,"d":"-156,061 "},{"v":-149764.9219426728,"d":"-149,765 "},{"v":-141625.23163288523,"d":"-141,625 "},{"v":-133452.68587855413,"d":"-133,453 "},{"v":-125275.64173720036,"d":"-125,276 "},{"v":-117135.6038460731,"d":"-117,136 "},{"v":-109046.13125399577,"d":"-109,046 "},{"v":-100948.01357064811,"d":"-100,948 "},{"v":-92838.63149393497,"d":"-92,839 "},{"v":-84720.27582411832,"d":"-84,720 "},{"v":-76593.00172788056,"d":"-76,593 "},{"v":-68499.2840751089,"d":"-68,499 "},{"v":-60433.71500177437,"d":"-60,434 "},{"v":-52359.27310783573,"d":"-52,359 "},{"v":-44275.94375233066,"d":"-44,276 "},{"v":-36183.71226201894,"d":"-36,184 "},{"v":-28082.56393135789,"d":"-28,083 "},{"v":-19972.484022415618,"d":"-19,972 "},{"v":-11853.45776478212,"d":"-11,853 "},{"v":-3725.4703554796406,"d":"-3,725 "},{"v":4411.493041127457,"d":"4,411"},null,null,{"$f":"HLOOKUP(MIN(O268:AI268)-2%,O265:AI266,2,0)","v":{"v":510688.6905290441,"d":"510,689"}},{"$f":"HLOOKUP(MIN(O268:AI268),O265:AI266,2,0)","v":{"v":518089.9758990302,"d":"518,090"}},{"$f":"HLOOKUP(AL267,O266:AI267,2,0)","v":{"v":-3725.4703554796406,"d":"(3,725)"}},{"$f":"HLOOKUP(AM267,O266:AI267,2,0)","v":{"v":4411.493041127457,"d":"4,411"}},{"$f":"(AO267*AL267-AN267*AM267)/(AO267-AN267)","v":{"v":514077.33416603354,"d":"514,077"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P267<0,1,IF(O267<0,P$170,O268))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q267<0,1,IF(P267<0,Q$170,P268))","v":{"v":1,"d":"100%"}},{"$f":"IF(R267<0,1,IF(Q267<0,R$170,Q268))","v":{"v":1,"d":"100%"}},{"$f":"IF(S267<0,1,IF(R267<0,S$170,R268))","v":{"v":1,"d":"100%"}},{"$f":"IF(T267<0,1,IF(S267<0,T$170,S268))","v":{"v":1,"d":"100%"}},{"$f":"IF(U267<0,1,IF(T267<0,U$170,T268))","v":{"v":1,"d":"100%"}},{"$f":"IF(V267<0,1,IF(U267<0,V$170,U268))","v":{"v":1,"d":"100%"}},{"$f":"IF(W267<0,1,IF(V267<0,W$170,V268))","v":{"v":1,"d":"100%"}},{"$f":"IF(X267<0,1,IF(W267<0,X$170,W268))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y267<0,1,IF(X267<0,Y$170,X268))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z267<0,1,IF(Y267<0,Z$170,Y268))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA267<0,1,IF(Z267<0,AA$170,Z268))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB267<0,1,IF(AA267<0,AB$170,AA268))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC267<0,1,IF(AB267<0,AC$170,AB268))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD267<0,1,IF(AC267<0,AD$170,AC268))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE267<0,1,IF(AD267<0,AE$170,AD268))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF267<0,1,IF(AE267<0,AF$170,AE268))","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.4000000000000001,"d":"40%"}]
[]
[{"$nulls":14},{"v":0,"d":"0%"},{"$f":"O270+2%","v":{"v":0.02,"d":"2%"}},{"$f":"P270+2%","v":{"v":0.04,"d":"4%"}},{"v":0.06,"d":"6%"},{"v":0.08,"d":"8%"},{"v":0.1,"d":"10%"},{"v":0.12000000000000001,"d":"12%"},{"v":0.14,"d":"14%"},{"v":0.16,"d":"16%"},{"v":0.18,"d":"18%"},{"v":0.19999999999999998,"d":"20%"},{"v":0.21999999999999997,"d":"22%"},{"v":0.23999999999999996,"d":"24%"},{"v":0.25999999999999995,"d":"26%"},{"v":0.27999999999999997,"d":"28%"},{"v":0.3,"d":"30%"},{"v":0.32,"d":"32%"},{"v":0.34,"d":"34%"},{"v":0.36000000000000004,"d":"36%"},{"v":0.38000000000000006,"d":"38%"},{"v":0.4000000000000001,"d":"40%"}]
[{"$nulls":14},{"$f":"$M272*(1+O270)","v":{"v":378255.39419711416,"d":"378,255"}},{"v":385820.5020810565,"d":"385,821"},{"v":393385.60996499873,"d":"393,386"},{"v":400950.71784894104,"d":"400,951"},{"v":408515.8257328833,"d":"408,516"},{"v":416080.9336168256,"d":"416,081"},{"v":423646.0415007679,"d":"423,646"},{"v":431211.1493847102,"d":"431,211"},{"v":438776.2572686524,"d":"438,776"},{"v":446341.3651525947,"d":"446,341"},{"v":453906.473036537,"d":"453,906"},{"v":461471.58092047926,"d":"461,472"},{"v":469036.6888044216,"d":"469,037"},{"$f":"$M272*(1+AB270)","v":{"v":476601.79668836383,"d":"476,602"}},{"v":484166.90457230614,"d":"484,167"},{"v":491732.0124562484,"d":"491,732"},{"v":499297.1203401907,"d":"499,297"},{"v":506862.228224133,"d":"506,862"},{"$f":"$M272*(1+AG270)","v":{"v":514427.3361080753,"d":"514,427"}},{"v":521992.4439920176,"d":"521,992"},{"v":529557.5518759598,"d":"529,558"}]
[{"$nulls":11},{"$f":"L267+1%","v":{"v":0.20000100000000004,"d":"20%"}},{"$f":"-NPV(L272,'Modelo financeiro alvo'!$H$182:$BM$182)/NPV(L272,'Modelo financeiro alvo'!$H$19:$BM$19)","v":{"v":378255.39419810375,"d":"378,255"}},{"$f":"NPV($L272,'Modelo financeiro alvo'!$H$189:$BM$189)","v":{"v":-96132.2592972403,"d":"-96,132 "}},{"v":-148559.25213124117,"d":"-148,559 "},{"v":-142570.52839223924,"d":"-142,571 "},{"v":-134985.8730894111,"d":"-134,986 "},{"v":-127350.78757516129,"d":"-127,351 "},{"v":-119768.34842309768,"d":"-119,768 "},{"v":-112220.95911781905,"d":"-112,221 "},{"v":-104661.82848782776,"d":"-104,662 "},{"v":-97092.91722669872,"d":"-97,093 "},{"v":-89515.29174155768,"d":"-89,515 "},{"v":-81928.97068588575,"d":"-81,929 "},{"v":-74400.91603770135,"d":"-74,401 "},{"v":-66876.62824081717,"d":"-66,877 "},{"v":-59343.692312896506,"d":"-59,344 "},{"v":-51802.09334451933,"d":"-51,802 "},{"v":-44251.81639195893,"d":"-44,252 "},{"v":-36692.846477117826,"d":"-36,693 "},{"v":-29125.168587429278,"d":"-29,125 "},{"v":-21548.767675759424,"d":"-21,549 "},{"v":-13963.628660306194,"d":"-13,964 "},{"v":-6369.736424501181,"d":"-6,370 "},{"v":1232.9241830913895,"d":"1,233"},null,null,{"$f":"HLOOKUP(MIN(O273:AI273)-2%,O270:AI271,2,0)","v":{"v":521992.4439920176,"d":"521,992"}},{"$f":"HLOOKUP(MIN(O273:AI273),O270:AI271,2,0)","v":{"v":529557.5518759598,"d":"529,558"}},{"$f":"HLOOKUP(AL272,O271:AI272,2,0)","v":{"v":-6369.736424501181,"d":"(6,370)"}},{"$f":"HLOOKUP(AM272,O271:AI272,2,0)","v":{"v":1232.9241830913895,"d":"1,233"}},{"$f":"(AO272*AL272-AN272*AM272)/(AO272-AN272)","v":{"v":528330.7176215814,"d":"528,331"}}]
[{"$nulls":14},{"v":1,"d":"100%"},{"$f":"IF(P272<0,1,IF(O272<0,P$170,O273))","v":{"v":1,"d":"100%"}},{"$f":"IF(Q272<0,1,IF(P272<0,Q$170,P273))","v":{"v":1,"d":"100%"}},{"$f":"IF(R272<0,1,IF(Q272<0,R$170,Q273))","v":{"v":1,"d":"100%"}},{"$f":"IF(S272<0,1,IF(R272<0,S$170,R273))","v":{"v":1,"d":"100%"}},{"$f":"IF(T272<0,1,IF(S272<0,T$170,S273))","v":{"v":1,"d":"100%"}},{"$f":"IF(U272<0,1,IF(T272<0,U$170,T273))","v":{"v":1,"d":"100%"}},{"$f":"IF(V272<0,1,IF(U272<0,V$170,U273))","v":{"v":1,"d":"100%"}},{"$f":"IF(W272<0,1,IF(V272<0,W$170,V273))","v":{"v":1,"d":"100%"}},{"$f":"IF(X272<0,1,IF(W272<0,X$170,W273))","v":{"v":1,"d":"100%"}},{"$f":"IF(Y272<0,1,IF(X272<0,Y$170,X273))","v":{"v":1,"d":"100%"}},{"$f":"IF(Z272<0,1,IF(Y272<0,Z$170,Y273))","v":{"v":1,"d":"100%"}},{"$f":"IF(AA272<0,1,IF(Z272<0,AA$170,Z273))","v":{"v":1,"d":"100%"}},{"$f":"IF(AB272<0,1,IF(AA272<0,AB$170,AA273))","v":{"v":1,"d":"100%"}},{"$f":"IF(AC272<0,1,IF(AB272<0,AC$170,AB273))","v":{"v":1,"d":"100%"}},{"$f":"IF(AD272<0,1,IF(AC272<0,AD$170,AC273))","v":{"v":1,"d":"100%"}},{"$f":"IF(AE272<0,1,IF(AD272<0,AE$170,AD273))","v":{"v":1,"d":"100%"}},{"$f":"IF(AF272<0,1,IF(AE272<0,AF$170,AE273))","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.4000000000000001,"d":"40%"}]

{"sheet":"Biblioteca dados investimentos","index":3,"n_rows":38,"n_cols":14,"rows_kept":38,"merged":[[5,1,7,2],[5,5,7,8],[5,11,7,13],[8,5,10,5],[8,6,10,6],[8,11,10,11],[9,8,10,8],[9,13,10,13],[11,5,15,5],[16,5,20,5]]}
[]
[null,"BIBLIOTECA DADOS INVESTIMENTOS"]
[]
[]
[]
[null,"Expectativa de aumento médio de custo de investimento e operações fixas em relação à referência do Estado de São Paulo",{"$nulls":3},"Cronograma de construção com start up no início do ano N",{"$nulls":5},"Cronograma de reinvestimento com start up no início do ano N e encerremanto das operações no fim do ano F"]
[]
[]
[null,"Estado","Aumento investimento e Opex fixo em relação à referência SP",null,null,"Etapa","Ano",null,"Proporção do investimento total da etapa gasto durante o ano",null,null,"Ano",null,"Proporção do Capex de construção inicial considerado reinvestido no ano"]
[null,"Acre",{"v":0.1,"d":"10%"},{"$nulls":5},"Padrão de construção em 2 anos e de reinvestimento regular",{"$nulls":4},"Padrão de construção em 2 anos e de reinvestimento regular"]
[null,"Alagoas",{"v":0.1,"d":"10%"}]
[null,"Amapá",{"v":0.15,"d":"15%"},null,null,"Desenvolvimento","N - 4",null,{"v":0,"d":"0%"},null,null,"N",null,{"v":0.01,"d":"1.0%"}]
[null,"Amazonas",{"v":0.2,"d":"20%"},{"$nulls":3},"N - 3",null,{"v":1,"d":"100%"},null,null,"N + 1",null,{"v":0.015,"d":"1.5%"}]
[null,"Bahia",{"v":0.15,"d":"15%"},{"$nulls":3},"N - 2",null,{"v":0,"d":"0%"},null,null,"N + 2",null,{"v":0.015,"d":"1.5%"}]
[null,"Ceará",{"v":0.15,"d":"15%"},{"$nulls":3},"N - 1",null,{"v":0,"d":"0%"},null,null,"N + 3 a F - 3",null,{"v":0.02,"d":"2.0%"}]
[null,"Distrito Federal",{"v":0.05,"d":"5%"},{"$nulls":3},"N",null,{"v":0,"d":"0%"},null,null,"F - 2",null,{"v":0.015,"d":"1.5%"}]
[null,"Espírito Santo",{"v":0.1,"d":"10%"},null,null,"Construção","N - 4",null,{"v":0,"d":"0%"},null,null,"F - 1",null,{"v":0.01,"d":"1.0%"}]
[null,"Goiás",{"v":0.05,"d":"5%"},{"$nulls":3},"N - 3",null,{"v":0,"d":"0%"},null,null,"F",null,{"v":0.005,"d":"0.5%"}]
[null,"Maranhão",{"v":0.1,"d":"10%"},{"$nulls":3},"N - 2",null,{"v":0.5,"d":"50%"}]
[null,"Mato Grosso",{"v":0.1,"d":"10%"},{"$nulls":3},"N - 1",null,{"v":0.49,"d":"49%"}]
[null,"Mato Grosso do Sul",{"v":0.05,"d":"5%"},{"$nulls":3},"N",null,{"v":0.01,"d":"1%"}]
[null,"Minas Gerais",{"v":0.1,"d":"10%"},{"$nulls":5},-2]
[null,"Pará",{"v":0.15,"d":"15%"}]
[null,"Paraíba",{"v":0.1,"d":"10%"}]
[null,"Paraná",{"v":0,"d":"0%"}]
[null,"Pernambuco",{"v":0.05,"d":"5%"}]
[null,"Piauí",{"v":0.1,"d":"10%"},{"$nulls":5}," "]
[null,"Rio de Janeiro",{"v":0,"d":"0%"}]
[null,"Rio Grande do Norte",{"v":0.05,"d":"5%"}]
[null,"Rio Grande do Sul",{"v":0.05,"d":"5%"}]
[null,"Rondônia",{"v":0.1,"d":"10%"}]
[null,"Roraima",{"v":0.2,"d":"20%"}]
[null,"Santa Catarina",{"v":0,"d":"0%"}]
[null,"São Paulo",{"v":0,"d":"0%"}]
[null,"Sergipe",{"v":0.1,"d":"10%"}]
[null,"Tocantins",{"v":0.1,"d":"10%"}]
[]
[null,"Descrição e Explicações:"]

{"sheet":"Biblioteca CAPM","index":4,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[7,1,9,1],[11,1,11,2]]}
[]
[null,"BIBLIOTECA CAPM"]
[]
[null,"Resultado do Modelo CAPM - Base 2017"]
[]
[null,"Categoria","Item","Valor","Atualizado em:","Fonte"]
[null,"Taxa de juros reais sem risco 20 anos ","Média de 01/01/2012 até 31/08/2017 das taxas de compra de títulos do Tesouro Direto de maturidade cerca 20 anos, líquidas de taxas e impostos",{"v":0.04220746454845637,"d":"4.22%"},2017]
[null,"Prêmio de risco do mercado brasileiro de ações","Damodaram",{"v":0.0964,"d":"9.64%"},2017,"Country Default Spreads and Risk Premiuns - NYU Stern"]
[null,null,"Pablo Fernandez e al.",{"v":0.096,"d":"9.60%"},2017,"Discount Rate (Risk-Free Rate and Market Risk Premium) used for 41 countries in 2017: a survey - Pablo Fernandez"]
[null,null,"Média",{"$f":"AVERAGE(D8:D9)","v":{"v":0.09620000000000001,"d":"9.62%"}}]
[null,"Beta setorial com alavancagem","Empresas do setor energético para países emergentes, conforme Damodaran",0.81,2017,"Beta, Unlevered beta and other risk measures - NYU Stern"]
[null,"Taxa de retorno do capital próprio de uma empresa do ramo de energia listada na bolsa brasileira",null,{"$f":"D7+D10*D11","v":{"v":0.12012946454845638,"d":"12.0%"}}]
[]
[null,"Descrição e Explicações:"]

{"sheet":"Biblioteca de incentivos","index":5,"n_rows":208,"n_cols":12,"rows_kept":208}
[]
[null,"BIBLIOTECA DE INCENTIVOS"]
[]
[null,"DESCONTO DE TUST / TUSD PARA TERMELÉTRICAS A BIOMASSA",{"$nulls":4},"SUDENE / SUDAM"]
[]
[null,"Definição do incentivo",{"$nulls":4},"Definição do incentivo"]
[null,"Capacidade máxima para desconto",{"v":300,"d":"300.00"},"MW",null,null,"Redução de IRPJ",{"v":0.75,"d":"75%"}]
[null,"Taxa reduzida",{"v":0.5,"d":"50%"},{"$nulls":3},"Período",{"v":10,"d":"10 "},"anos a partir do pedido "]
[{"$nulls":6},"Praxo de vida de equipamento e material",{"v":12,"d":"12 "},"meses para fins fiscais"]
[]
[null,"ISENÇÃO DE P&D PARA TERMELÉTRICAS A BIOMASSA",{"$nulls":4},"Eligibilidade"]
[{"$nulls":6},"Estado","Programa","Comentário",null,"Municípios MG","Eligibilidade"]
[null,"Definição do incentivo",{"$nulls":3},1,"Distrito Federal","Não",null,null,"Águas Formosas","MG"]
[null,"Isenção de P&D",{"$nulls":3},2,"Goiás","Não",null,null,"Águas Vermelhas","MG"]
[{"$nulls":5},3,"Mato Grosso do Sul","Não",null,null,"Almenara","MG"]
[null,"SELEÇÃO ATUAL",{"$nulls":3},4,"Paraná","Não",null,null,"Angelândia","MG"]
[{"$nulls":5},5,"Rio de Janeiro","Não",null,null,"Araçuaí","MG"]
[null,"Estado","Eligibilidade",null,null,6,"Rio Grande do Sul","Não",null,null,"Aricanduva","MG"]
[null,{"$f":"'Premissas do projeto'!G13","v":"Mato Grosso do Sul"},{"$f":"VLOOKUP(MATCH(B19,G13:G39,0),F13:H39,3)","v":"Não"},null,null,7,"Santa Catarina","Não",null,null,"Arinos","MG"]
[{"$nulls":5},8,"São Paulo","Não",null,null,"Ataléia","MG"]
[{"$nulls":5},9,"Acre","Sudam",null,null,"Bandeira","MG"]
[{"$nulls":5},10,"Amapá","Sudam",null,null,"Berilo","MG"]
[{"$nulls":5},11,"Amazonas","Sudam",null,null,"Berizal","MG"]
[{"$nulls":5},12,"Mato Grosso","Sudam",null,null,"Bertópolis","MG"]
[{"$nulls":5},13,"Pará","Sudam",null,null,"Bocaiúva","MG"]
[{"$nulls":5},14,"Rondônia","Sudam",null,null,"Bonito de Minas","MG"]
[{"$nulls":5},15,"Roraima","Sudam",null,null,"Botumirim","MG"]
[{"$nulls":5},16,"Tocantins","Sudam",null,null,"Brasília de Minas","MG"]
[{"$nulls":5},17,"Alagoas","Sudene",null,null,"Buritizeiro","MG"]
[{"$nulls":5},18,"Bahia","Sudene",null,null,"Cachoeira de Pajeú","MG"]
[{"$nulls":5},19,"Ceará","Sudene",null,null,"Campanário","MG"]
[{"$nulls":5},20,"Espírito Santo","Sudene","Somente municípios da lista na direta",null,"Campo Azul","MG"]
[{"$nulls":5},21,"Maranhão","Sudene",null,null,"Capelinha","MG"]
[{"$nulls":5},22,"Minas Gerais","Sudene","Somente municípios da lista na direta",null,"Capitão Enéas","MG"]
[{"$nulls":5},23,"Paraíba","Sudene",null,null,"Caraí","MG"]
[{"$nulls":5},24,"Pernambuco","Sudene",null,null,"Carbonita","MG"]
[{"$nulls":5},25,"Piauí","Sudene",null,null,"Carlos Chagas","MG"]
[{"$nulls":5},26,"Rio Grande do Norte","Sudene",null,null,"Catuji","MG"]
[{"$nulls":5},27,"Sergipe","Sudene",null,null,"Catuti","MG"]
[{"$nulls":10},"Chapada do Norte","MG"]
[null,"Descrição e Explicações:",{"$nulls":8},"Chapada Gaúcha","MG"]
[{"$nulls":10},"Claro dos Poções","MG"]
[{"$nulls":10},"Comercinho","MG"]
[{"$nulls":10},"Cônego Marinho","MG"]
[{"$nulls":10},"Coração de Jesus","MG"]
[{"$nulls":10},"Coronel Murta","MG"]
[{"$nulls":10},"Couto de Magalhães de Minas","MG"]
[{"$nulls":10},"Crisólita","MG"]
[{"$nulls":10},"Cristália","MG"]
[{"$nulls":10},"Curral de Dentro","MG"]
[{"$nulls":10},"Datas","MG"]
[{"$nulls":10},"Diamantina","MG"]
[{"$nulls":10},"Divisa Alegre","MG"]
[{"$nulls":10},"Divisópolis","MG"]
[{"$nulls":10},"Engenheiro Navarro","MG"]
[{"$nulls":10},"Espinosa","MG"]
[{"$nulls":10},"Felício dos Santos","MG"]
[{"$nulls":10},"Felisburgo","MG"]
[{"$nulls":10},"Formoso","MG"]
[{"$nulls":10},"Francisco Badaró","MG"]
[{"$nulls":10},"Francisco Dumont","MG"]
[{"$nulls":10},"Francisco Sá","MG"]
[{"$nulls":10},"Franciscópolis","MG"]
[{"$nulls":10},"Frei Gaspar","MG"]
[{"$nulls":10},"Fronteira dos Vales","MG"]
[{"$nulls":10},"Fruta de Leite","MG"]
[{"$nulls":10},"Gameleiras","MG"]
[{"$nulls":10},"Glaucilândia","MG"]
[{"$nulls":10},"Grão Mogol","MG"]
[{"$nulls":10},"Guaraciama","MG"]
[{"$nulls":10},"Ibiaí","MG"]
[{"$nulls":10},"Ibiracatu","MG"]
[{"$nulls":10},"Icaraí de Minas","MG"]
[{"$nulls":10},"Indaiabira","MG"]
[{"$nulls":10},"Itacambira","MG"]
[{"$nulls":10},"Itacarambi","MG"]
[{"$nulls":10},"Itaipé","MG"]
[{"$nulls":10},"Itamarandiba","MG"]
[{"$nulls":10},"Itambacuri","MG"]
[{"$nulls":10},"Itaobim","MG"]
[{"$nulls":10},"Itinga","MG"]
[{"$nulls":10},"Jacinto","MG"]
[{"$nulls":10},"Jaíba","MG"]
[{"$nulls":10},"Janaúba","MG"]
[{"$nulls":10},"Januária","MG"]
[{"$nulls":10},"Japonvar","MG"]
[{"$nulls":10},"Jenipapo de Minas","MG"]
[{"$nulls":10},"Jequitaí","MG"]
[{"$nulls":10},"Jequitinhonha","MG"]
[{"$nulls":10},"Joaíma","MG"]
[{"$nulls":10},"Jordânia","MG"]
[{"$nulls":10},"José Gonçalves de Minas","MG"]
[{"$nulls":10},"Josenópolis","MG"]
[{"$nulls":10},"Juramento","MG"]
[{"$nulls":10},"Juvenília","MG"]
[{"$nulls":10},"Ladainha","MG"]
[{"$nulls":10},"Lagoa dos Patos","MG"]
[{"$nulls":10},"Lassance","MG"]
[{"$nulls":10},"Leme do Prado","MG"]
[{"$nulls":10},"Lontra","MG"]
[{"$nulls":10},"Luislândia","MG"]
[{"$nulls":10},"Machacalis","MG"]
[{"$nulls":10},"Malacacheta","MG"]
[{"$nulls":10},"Mamonas","MG"]
[{"$nulls":10},"Manga","MG"]
[{"$nulls":10},"Mata Verde","MG"]
[{"$nulls":10},"Matias Cardoso","MG"]
[{"$nulls":10},"Mato Verde","MG"]
[{"$nulls":10},"Medina","MG"]
[{"$nulls":10},"Minas Novas","MG"]
[{"$nulls":10},"Mirabela","MG"]
[{"$nulls":10},"Miravânia","MG"]
[{"$nulls":10},"Montalvânia","MG"]
[{"$nulls":10},"Monte Azul","MG"]
[{"$nulls":10},"Monte Formoso","MG"]
[{"$nulls":10},"Montes Claros","MG"]
[{"$nulls":10},"Montezuma","MG"]
[{"$nulls":10},"Nanuque","MG"]
[{"$nulls":10},"Ninheira","MG"]
[{"$nulls":10},"Nova Porteirinha","MG"]
[{"$nulls":10},"Novo Cruzeiro","MG"]
[{"$nulls":10},"Novo Oriente de Minas","MG"]
[{"$nulls":10},"Novorizonte","MG"]
[{"$nulls":10},"Olhos-d'Água","MG"]
[{"$nulls":10},"Ouro Verde de Minas","MG"]
[{"$nulls":10},"Padre Carvalho","MG"]
[{"$nulls":10},"Padre Paraíso","MG"]
[{"$nulls":10},"Pai Pedro","MG"]
[{"$nulls":10},"Palmópolis","MG"]
[{"$nulls":10},"Patis","MG"]
[{"$nulls":10},"Pavão","MG"]
[{"$nulls":10},"Pedra Azul","MG"]
[{"$nulls":10},"Pedras de Maria da Cruz","MG"]
[{"$nulls":10},"Pescador","MG"]
[{"$nulls":10},"Pintópolis","MG"]
[{"$nulls":10},"Pirapora","MG"]
[{"$nulls":10},"Ponto Chique","MG"]
[{"$nulls":10},"Ponto dos Volantes","MG"]
[{"$nulls":10},"Porteirinha","MG"]
[{"$nulls":10},"Poté","MG"]
[{"$nulls":10},"Riachinho","MG"]
[{"$nulls":10},"Riacho dos Machados","MG"]
[{"$nulls":10},"Rio do Prado","MG"]
[{"$nulls":10},"Rio Pardo de Minas","MG"]
[{"$nulls":10},"Rio Vermelho","MG"]
[{"$nulls":10},"Rubelita","MG"]
[{"$nulls":10},"Rubim","MG"]
[{"$nulls":10},"Salinas","MG"]
[{"$nulls":10},"Salto da Divisa","MG"]
[{"$nulls":10},"Santa Cruz de Salinas","MG"]
[{"$nulls":10},"Santa Fé de Minas","MG"]
[{"$nulls":10},"Santa Helena de Minas","MG"]
[{"$nulls":10},"Santa Maria do Salto","MG"]
[{"$nulls":10},"Santo Antônio do Jacinto","MG"]
[{"$nulls":10},"Santo Antônio do Retiro","MG"]
[{"$nulls":10},"São Francisco","MG"]
[{"$nulls":10},"São Gonçalo do Rio Preto","MG"]
[{"$nulls":10},"São João da Lagoa","MG"]
[{"$nulls":10},"São João da Ponte","MG"]
[{"$nulls":10},"São João das Missões","MG"]
[{"$nulls":10},"São João do Pacuí","MG"]
[{"$nulls":10},"São João do Paraíso","MG"]
[{"$nulls":10},"São Romão","MG"]
[{"$nulls":10},"Senador Modestino Gonçalves","MG"]
[{"$nulls":10},"Serra dos Aimorés","MG"]
[{"$nulls":10},"Serranópolis de Minas","MG"]
[{"$nulls":10},"Serro","MG"]
[{"$nulls":10},"Setubinha","MG"]
[{"$nulls":10},"Taiobeiras","MG"]
[{"$nulls":10},"Teófilo Otoni","MG"]
[{"$nulls":10},"Turmalina","MG"]
[{"$nulls":10},"Ubaí","MG"]
[{"$nulls":10},"Umburatiba","MG"]
[{"$nulls":10},"Urucuia","MG"]
[{"$nulls":10},"Vargem Grande do Rio Pardo","MG"]
[{"$nulls":10},"Várzea da Palma","MG"]
[{"$nulls":10},"Varzelândia","MG"]
[{"$nulls":10},"Verdelândia","MG"]
[{"$nulls":10},"Veredinha","MG"]
[{"$nulls":10},"Virgem da Lapa","MG"]
[{"$nulls":10},"Água Doce do Norte","ES"]
[{"$nulls":10},"Águia Branca","ES"]
[{"$nulls":10},"Alto Rio Novo","ES"]
[{"$nulls":10},"Baixo Guandu","ES"]
[{"$nulls":10},"Barra de São Francisco","ES"]
[{"$nulls":10},"Boa Esperança","ES"]
[{"$nulls":10},"Colatina","ES"]
[{"$nulls":10},"Conceição da Barra","ES"]
[{"$nulls":10},"Ecoporanga","ES"]
[{"$nulls":10},"Governador Lindemberg","ES"]
[{"$nulls":10},"Jaguaré","ES"]
[{"$nulls":10}," Linhares","ES"]
[{"$nulls":10},"Mantenópolis","ES"]
[{"$nulls":10},"Marilândia","ES"]
[{"$nulls":10},"Montanha","ES"]
[{"$nulls":10},"Mucurici","ES"]
[{"$nulls":10},"Nova Venécia","ES"]
[{"$nulls":10},"Pancas","ES"]
[{"$nulls":10},"Pedro Canário","ES"]
[{"$nulls":10},"Pinheiros","ES"]
[{"$nulls":10},"Ponto Belo","ES"]
[{"$nulls":10},"Rio Bananal","ES"]
[{"$nulls":10},"São Domingos do Norte","ES"]
[{"$nulls":10},"São Gabriel da Palha","ES"]
[{"$nulls":10},"São Mateus","ES"]
[{"$nulls":10}," Sooretama","ES"]
[{"$nulls":10},"Vila Pavão","ES"]
[{"$nulls":10},"Vila Valério","ES"]

{"sheet":"Biblioteca preços de madeira","index":6,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[3,1,4,1],[3,2,3,3],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[5,10,17,10]]}
[]
[null,"BIBLIOTECA PREÇOS DE MADEIRA"]
[]
[null,"Estado","Mesorregião(ões) possível(eis)conforme a análise do modelo de custeio florestal",{"$nulls":4},"Origem da madeira","Preço alvo de venda da madeira para garantir a rentabilidade de um investidor florestal no longo prazo (R$/m³)","Produtividade florestal\n(m³/ha.ano)","Comentário"]
[null,null,"Mesorregião 1","Mesorregião 2"]
[null,"Acre","Amazônia",{"$nulls":4},"Convencional, mesorregião Mato Grosso do Sul",{"v":85.90957915379512,"d":"86"},{"v":35.427677167740086,"d":"35.4"},"Resultado do Estudo de custo de produção da madeira de eucalipto de setembro de 2017"]
[null,"Alagoas","Norte ES e Sul Bahia",{"$nulls":4},"Convencional, mesorregião Pampa Gaúcho",{"v":72.81655450990606,"d":"73"},{"v":30.547886420255292,"d":"30.5"}]
[null,"Amapá","Amazônia",{"$nulls":4},"Convencional, mesorregião Serra Gaúcha",{"v":109.3168637747013,"d":"109"},{"v":30.547886420255292,"d":"30.5"}]
[null,"Amazonas","Amazônia",{"$nulls":4},"Convencional, mesorregião  Paraná e Santa Catarina",{"v":87.5073414191767,"d":"88"},{"v":36.61455814435222,"d":"36.6"}]
[null,"Bahia","Norte ES e Sul Bahia",{"$nulls":4},"Convencional, mesorregião  São Paulo",{"v":91.93619426821603,"d":"92"},{"v":37.75012169959303,"d":"37.8"}]
[null,"Ceará","N/D",{"$nulls":4},"Convencional, mesorregião  Leste de Minas Gerais",{"v":105.37270353319063,"d":"105"},{"v":33.16810949509757,"d":"33.2"}]
[null,"Distrito Federal","N/D",{"$nulls":4},"Convencional, mesorregião  Oeste de Minas Gerais",{"v":96.13639838891359,"d":"96"},{"v":35.427677167740086,"d":"35.4"}]
[null,"Espírito Santo","Norte ES e Sul Bahia",{"$nulls":4},"Convencional, mesorregião Norte ES e Sul BA",{"v":86.78581463565975,"d":"87"},{"v":38.93344545819208,"d":"38.9"}]
[null,"Goiás","Cerrado",{"$nulls":4},"Convencional, mesorregião Cerrado",{"v":131.58027980263708,"d":"132"},{"v":32.54267279725816,"d":"32.5"}]
[null,"Maranhão","MAPITO",{"$nulls":4},"Convencional, mesorregião, MAPITO",{"v":134.33351521200757,"d":"134"},{"v":31.4207987645967,"d":"31.4"}]
[null,"Mato Grosso","Cerrado","Amazônia",{"$nulls":3},"Convencional, mesorregião Amazônia",{"v":157.41770504639558,"d":"157"},{"v":27.112358071736796,"d":"27.1"}]
[null,"Mato Grosso do Sul","Mato Grosso do Sul",{"$nulls":4},"Plantio em reserva legal - favorável",62,{"v":14,"d":"14.0"}]
[null,"Minas Gerais","Leste de Minas Gerais","Oeste de Minas Gerais",{"$nulls":3},"Plantio em reserva legal - disfavorável",147,{"v":14,"d":"14.0"}]
[null,"Pará","Amazônia",{"$nulls":4},"Média dos preços para plantios convencionais entre todas as mesorregiões",{"$f":"AVERAGE(I6:I18)","v":{"v":105.23945767266149,"d":"105"}},{"$f":"AVERAGE(J6:J16)","v":{"v":33.59029014607431,"d":"33.6"}},"Média dos preços para plantios convencionais entre todas as mesorregiões"]
[null,"Paraíba","N/D"]
[null,"Paraná","Paraná e Santa Catarina"]
[null,"Pernambuco","N/D"]
[null,"Piauí","MAPITO"]
[null,"Rio de Janeiro","Norte ES e Sul Bahia"]
[null,"Rio Grande do Norte","N/D"]
[null,"Rio Grande do Sul","Serra Gaucha","Pampa Gaucho"]
[null,"Rondônia","Amazônia"]
[null,"Roraima","Amazônia"]
[null,"Santa Catarina","Paraná e Santa Catarina"]
[null,"São Paulo","São Paulo"]
[null,"Sergipe","Norte ES e Sul Bahia"]
[null,"Tocantins","MAPITO"]
[]
[null,"Descrição e Explicações:"]

{"sheet":"Biblioteca impostos","index":7,"n_rows":37,"n_cols":51,"rows_kept":37,"merged":[[5,1,6,1],[5,2,6,2],[5,4,5,5],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,12,6,39],[5,41,6,41],[5,42,6,42],[5,43,6,43],[5,45,5,46],[5,48,6,48],[5,49,5,50],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,11,34,11],[7,41,8,41],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[9,41,10,41]]}
[]
[null,"BIBLIOTECA IMPOSTOS"]
[]
[null,"Deduções PIS e COFINS",{"$nulls":5},"ICMS  de venda de eletricidade dentro do Estado",{"$nulls":3},"ICMS - Aliquota sobre a compra de madeira (%)",{"$nulls":29},"Impostos de Renda - regimes sem subsídio",{"$nulls":6},"Amortização - regimes sem subsídio"]
[]
[null,"Regime de Incidência","Base do Cálculo",null,"Aliquota sobre a base (%)",null,null,"Estado","Aliquota","Critério de validade do aliquota",null,null,"DESTINO",{"$nulls":28},"Regime de Lucro","Taxa","Base do Cálculo",null,"Aliquota sobre a base (%)",null,null,"Categoria","Prazo de amortização"]
[{"$nulls":4},"PIS","COFINS",{"$nulls":39},"CSLL","IRPJ",null,null,"Anos","Meses"]
[null,"Cumulativa","Receita Bruta",null,0.65,{"v":3,"d":"3.00"},null,"Acre",{"v":0.25,"d":"25%"},"O comprador consome acima de 140 kW",null,"ORIGEM",null,"AC","AL","AM","AP","BA","CE","DF","ES","GO","MA","MT","MS","MG","PA","PB","PR","PE","PI","RN","RJ","RO","RR","RS","SC","SP","SE","TO",null,"Presumido","Nominal","Receita Bruta",null,1.08,{"v":1.2,"d":"1.20"},null,"Desenvolvimento e licenciamento",5,{"$f":"12*AX8","v":60}]
[{"$nulls":7},"Alagoas",{"v":0.17,"d":"17%"},{"$nulls":3},"AC",0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,null,"Adicional","Max(Receita Bruta - 240 mil ; 0)",null,{"v":0,"d":"0.00"},{"v":0.8,"d":"0.80"},null,"Construção cívil",25,300]
[null,"Não-cumulativa","Receita bruta\n- despesas deductíveis",null,1.65,{"v":7.6,"d":"7.60"},null,"Amapá","N/C",{"$nulls":3},"AL",12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,"Real","Nominal","EBT",null,{"v":9,"d":"9.00"},{"v":15,"d":"15.00"},null,"Equipamento fixo com montagem",10,120]
[{"$nulls":7},"Amazonas",{"v":0.25,"d":"25%"},{"$nulls":3},"AM",12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,null,"Adicional","Max(EBT - 240 mil ; 0)",null,{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},null,"Equipamento móvel",5,60]
[{"$nulls":7},"Bahia",{"v":0.1296,"d":"12.96%"},{"$nulls":3},"AP",12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$nulls":8},"Custos indiretos",5,60]
[{"$nulls":7},"Ceará",{"v":0.27,"d":"27%"},{"$nulls":3},"BA",12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$nulls":8},"Reinvestimentos",10,120]
[{"$nulls":7},"Distrito Federal",{"v":0.21,"d":"21%"},"O comprador consome acima de 1000 kW",null,null,"CE",12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Espírito Santo",{"v":0.25,"d":"25%"},"O comprador consome acima de 50 kW",null,null,"DF",12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Goiás",{"v":0.29,"d":"29%"},{"$nulls":3},"ES",12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Maranhão",{"v":0.19,"d":"19%"},{"$nulls":3},"GO",12,12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Mato Grosso",{"v":0.27,"d":"27%"},{"$nulls":3},"MA",12,12,12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Mato Grosso do Sul",{"v":0.17,"d":"17%"},{"$nulls":3},"MT",12,12,12,12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Minas Gerais",{"v":0.18,"d":"18%"},{"$nulls":3},"MS",12,12,12,12,12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Pará",{"v":0.25,"d":"25%"},{"$nulls":3},"MG",7,7,7,7,7,7,7,7,7,7,7,7,0,7,7,12,7,7,7,12,7,7,12,12,12,7,7]
[{"$nulls":7},"Paraíba",{"v":0.25,"d":"25%"},"O comprador consome acima de 300 kW",null,null,"PA",12,12,12,12,12,12,12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Paraná",{"v":0.29,"d":"29%"},{"$nulls":3},"PB",12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Pernambuco",{"v":0.25,"d":"25%"},{"$nulls":3},"PR",7,7,7,7,7,7,7,7,7,7,7,7,12,7,7,0,7,7,7,12,7,7,12,12,12,7,7]
[{"$nulls":7},"Piauí",{"v":0.25,"d":"25%"},"O comprador consome acima de 200 kW",null,null,"PE",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Rio de Janeiro",{"v":0.32,"d":"32%"},{"$nulls":3},"PI",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Rio Grande do Norte",{"v":0.18,"d":"18%"},{"$nulls":3},"RN",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,12,12,12,12,12,12,12,12]
[{"$nulls":7},"Rio Grande do Sul",{"v":0.3,"d":"30%"},"O comprador é reconhecido como Indústria pelo Estado, por meio do CAE",null,null,"RJ",7,7,7,7,7,7,7,7,7,7,7,7,12,7,7,12,7,7,7,0,7,7,12,12,12,7,7]
[{"$nulls":7},"Rondônia",{"v":0.17,"d":"17%"},{"$nulls":3},"RO",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,12,12,12,12,12,12]
[{"$nulls":7},"Roraima",{"v":0.17,"d":"17%"},{"$nulls":3},"RR",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,12,12,12,12,12]
[{"$nulls":7},"Santa Catarina",{"v":0.25,"d":"25%"},{"$nulls":3},"RS",7,7,7,7,7,7,7,7,7,7,7,7,12,7,7,12,7,7,7,12,7,7,0,12,12,7,7]
[{"$nulls":7},"São Paulo",{"v":0.18,"d":"18%"},{"$nulls":3},"SC",7,7,7,7,7,7,7,7,7,7,7,7,12,7,7,12,7,7,7,12,7,7,12,0,12,7,7]
[{"$nulls":7},"Sergipe",{"v":0.17,"d":"17%"},{"$nulls":3},"SP",7,7,7,7,7,7,7,7,7,7,7,7,12,7,7,12,7,7,7,12,7,7,12,12,0,7,7]
[{"$nulls":7},"Tocantins",{"v":0.25,"d":"25%"},{"$nulls":3},"SE",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,12]
[{"$nulls":12},"TO",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0]
[]
[null,"Descrição e Explicações:"]

{"sheet":"Biblioteca modelos industriais","index":8,"n_rows":90,"n_cols":104,"rows_kept":90,"merged":[[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,16,6,16],[5,17,5,21],[5,23,6,23],[5,24,5,28],[5,30,6,30],[5,31,5,35],[5,37,6,37],[5,38,5,42],[5,44,6,44],[5,45,5,49],[5,51,6,51],[5,52,5,56],[5,58,6,58],[5,59,5,63],[5,65,6,65],[5,66,5,70],[5,72,6,72],[5,73,5,77],[5,79,6,79],[5,80,5,84],[5,86,6,86],[5,87,5,91],[7,1,8,1],[9,1,11,1],[14,1,15,1],[16,1,20,1],[21,1,23,1],[25,1,29,1],[32,6,32,8]]}
[]
[null,"BIBLIOTECA MODELOS INDUSTRIAIS"]
[]
[{"$nulls":16},"1 x 5 MW - Grelha",{"$nulls":6},"1 x 25 MW - Grelha",{"$nulls":6},"1 x 50 MW - Grelha",{"$nulls":6},"1 x 50 MW - LFB",{"$nulls":6},"2 x 50 MW - Grelha",{"$nulls":6},"2 x 50 MW - LFB",{"$nulls":6},"1 x 100 MW - LFC",{"$nulls":6},"3 x 50 MW - Grelha",{"$nulls":6},"2 x 75 MW - LFB",{"$nulls":6},"1 x 150 MW - LFC",{"$nulls":6},"1 x 150 MW - LFC - alto desempenho"]
[]
[null,"Tópico","Item","Unidade",{"$nulls":12},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)",{"$nulls":5},"Item","Custos Diretos (mil R$)"]
[1,{"$nulls":3},"5 MW - Grelha","25 MW - Grelha","50 MW - Grelha","50 MW - LFB","100 MW - Grelha","100 MW - LFB","100 MW - LFC","150 MW - Grelha","150 MW - LFB","150 MW - LFC","150 MW LFC - alto des.",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total",null,null,"Construção civil","Equipamento nacional","Equipamento importado","Equipamento móvel","Total"]
[{"$f":"1+A7","v":2},"Potência da UTE","Potência instalada","MW",6,28,55,55,110,110,110,165,165,165,165,null,"Preparação da madeira",{"v":2477.934852829227,"d":"2,478"},{"v":2724.232798820832,"d":"2,724"},0,0,{"$f":"SUM(R8:U8)","v":{"v":5202.167651650059,"d":"5,202"}},{"$f":"V8/V16","v":{"v":0.09691270624621688,"d":"10%"}},"Preparação da madeira",{"v":6627.782086024134,"d":"6,628"},{"v":7286.560145666769,"d":"7,287"},0,0,{"$f":"SUM(Y8:AB8)","v":{"v":13914.342231690902,"d":"13,914"}},{"$f":"AC8/AC16","v":{"v":0.11553455356833665,"d":"12%"}},"Preparação da madeira",{"v":15962.914638354436,"d":"15,963"},{"v":12018.344218953618,"d":"12,018"},{"v":5531.227583925135,"d":"5,531"},0,{"$f":"SUM(AF8:AI8)","v":{"v":33512.48644123319,"d":"33,512"}},{"$f":"AJ8/AJ16","v":{"v":0.1084361127711383,"d":"11%"}},"Preparação da madeira",{"v":15962.914638354436,"d":"15,963"},{"v":12018.344218953618,"d":"12,018"},{"v":5531.227583925135,"d":"5,531"},0,{"$f":"SUM(AM8:AP8)","v":{"v":33512.48644123319,"d":"33,512"}},{"$f":"AQ8/AQ16","v":{"v":0.1078879242018727,"d":"11%"}},"Preparação da madeira",{"v":25048.4979626723,"d":"25,048"},{"v":18858.803514480704,"d":"18,859"},{"v":8679.426408391051,"d":"8,679"},0,{"$f":"SUM(AT8:AW8)","v":{"v":52586.72788554405,"d":"52,587"}},{"$f":"AX8/AX16","v":{"v":0.08367650879485816,"d":"8%"}},"Preparação da madeira",{"v":25048.4979626723,"d":"25,048"},{"v":18858.803514480704,"d":"18,859"},{"v":8679.426408391051,"d":"8,679"},0,{"$f":"SUM(BA8:BD8)","v":{"v":52586.72788554405,"d":"52,587"}},{"$f":"BE8/BE16","v":{"v":0.0707737970848802,"d":"7%"}},"Preparação da madeira",{"v":25048.4979626723,"d":"25,048"},{"v":18858.803514480704,"d":"18,859"},{"v":8679.426408391051,"d":"8,679"},0,{"$f":"SUM(BH8:BK8)","v":{"v":52586.72788554405,"d":"52,587"}},{"$f":"BL8/BL16","v":{"v":0.06679230425937457,"d":"7%"}},"Preparação da madeira",{"v":38333.869339420904,"d":"38,334"},{"v":28861.247923897037,"d":"28,861"},{"v":13282.872225560228,"d":"13,283"},0,{"$f":"SUM(BO8:BR8)","v":{"v":80477.98948887817,"d":"80,478"}},{"$f":"BS8/BS16","v":{"v":0.08383212081575116,"d":"8%"}},"Preparação da madeira",{"v":38333.869339420904,"d":"38,334"},{"v":28861.247923897037,"d":"28,861"},{"v":13282.872225560228,"d":"13,283"},0,{"$f":"SUM(BV8:BY8)","v":{"v":80477.98948887817,"d":"80,478"}},{"$f":"BZ8/BZ16","v":{"v":0.08031790794162023,"d":"8%"}},"Preparação da madeira",{"v":38333.869339420904,"d":"38,334"},{"v":28861.247923897037,"d":"28,861"},{"v":13282.872225560228,"d":"13,283"},0,{"$f":"SUM(CC8:CF8)","v":{"v":80477.98948887817,"d":"80,478"}},{"$f":"CG8/CG16","v":{"v":0.07519450820934745,"d":"8%"}},"Preparação da madeira",{"v":34929.02948970992,"d":"34,929"},{"v":26297.77262810637,"d":"26,298"},{"v":12103.078652629722,"d":"12,103"},0,{"$f":"SUM(CJ8:CM8)","v":{"v":73329.880770446,"d":"73,330"}},{"$f":"CN8/CN16","v":0.06620221444278436},{"$nulls":7},{"$f":"MIN(W8,AD8,AK8,AR8,AY8,BF8,BM8,BT8,CA8,CH8,CO8)","v":0.06620221444278436}]
[{"$f":"1+A8","v":3},null,"Potência líquida","MW",5,25,50,50,100,100,100,150,150,150,150,null,"Caldeira",{"v":0.7847499999999998,"d":"1"},{"v":20000,"d":"20,000"},0,0,{"$f":"SUM(R9:U9)","v":{"v":20000.78475,"d":"20,001"}},{"$f":"V9/V16","v":{"v":0.37260048252304045,"d":"37%"}},"Caldeira",{"v":0.7847499999999998,"d":"1"},{"v":38000,"d":"38,000"},0,0,{"$f":"SUM(Y9:AB9)","v":{"v":38000.78475,"d":"38,001"}},{"$f":"AC9/AC16","v":{"v":0.31553081189409365,"d":"32%"}},"Caldeira",{"v":6908.952489261947,"d":"6,909"},{"v":100000,"d":"100,000"},0,0,{"$f":"SUM(AF9:AI9)","v":{"v":106908.95248926195,"d":"106,909"}},{"$f":"AJ9/AJ16","v":{"v":0.34592453319447836,"d":"35%"}},"Caldeira",{"v":7945.295362651241,"d":"7,945"},{"v":115000,"d":"115,000"},0,0,{"$f":"SUM(AM9:AP9)","v":{"v":122945.29536265125,"d":"122,945"}},{"$f":"AQ9/AQ16","v":{"v":0.39580210589037,"d":"40%"}},"Caldeira",{"v":13817.904978523895,"d":"13,818"},{"v":200000,"d":"200,000"},0,0,{"$f":"SUM(AT9:AW9)","v":{"v":213817.9049785239,"d":"213,818"}},{"$f":"AX9/AX16","v":{"v":0.3402291134252515,"d":"34%"}},"Caldeira",{"v":15890.590725302482,"d":"15,891"},{"v":230000,"d":"230,000"},0,0,{"$f":"SUM(BA9:BD9)","v":{"v":245890.5907253025,"d":"245,891"}},{"$f":"BE9/BE16","v":{"v":0.33093161474033855,"d":"33%"}},"Caldeira",{"v":18270.910864431426,"d":"18,271"},0,{"v":290843.68851141375,"d":"290,844"},0,{"$f":"SUM(BH9:BK9)","v":{"v":309114.59937584517,"d":"309,115"}},{"$f":"BL9/BL16","v":{"v":0.3926176281107193,"d":"39%"}},"Caldeira",{"v":20726.857467785845,"d":"20,727"},{"v":300000,"d":"300,000"},0,0,{"$f":"SUM(BO9:BR9)","v":{"v":320726.8574677858,"d":"320,727"}},{"$f":"BS9/BS16","v":{"v":0.3340939906036216,"d":"33%"}},"Caldeira",{"v":20272.75563933263,"d":"20,273"},{"v":310000,"d":"310,000"},0,0,{"$f":"SUM(BV9:BY9)","v":{"v":330272.75563933264,"d":"330,273"}},{"$f":"BZ9/BZ16","v":{"v":0.3296157986989857,"d":"33%"}},"Caldeira",{"v":23780.41981340493,"d":"23,780"},0,{"v":378546.2620993323,"d":"378,546"},0,{"$f":"SUM(CC9:CF9)","v":{"v":402326.6819127372,"d":"402,327"}},{"$f":"CG9/CG16","v":{"v":0.37591342897684693,"d":"38%"}},"Caldeira",{"v":24689.448440146418,"d":"24,689"},0,{"v":393016.5444364131,"d":"393,017"},0,{"$f":"SUM(CJ9:CM9)","v":{"v":417705.9928765595,"d":"417,706"}},{"$f":"CN9/CN16","v":0.37710495945051514},{"$nulls":7},0.31553081189409365]
[4,"Caldeira","Tipo","-","grelha","grelha","grelha","LFB","grelha","LFB","LFC","grelha","LFB","LFC","LFC",null,"Turbogerador",{"v":0.9884583333333332,"d":"1"},{"v":8669,"d":"8,669"},0,0,{"v":8669.988458333333,"d":"8,670"},{"$f":"V10/V16","v":{"v":0.16151575667770696,"d":"16%"}},"Turbogerador",{"v":0.9884583333333332,"d":"1"},{"v":14200,"d":"14,200"},0,0,{"v":14200.988458333333,"d":"14,201"},{"$f":"AC10/AC16","v":{"v":0.11791465485345196,"d":"12%"}},"Turbogerador",{"v":10051.88082639254,"d":"10,052"},{"v":24500,"d":"24,500"},0,0,{"v":34551.88082639254,"d":"34,552"},{"$f":"AJ10/AJ16","v":{"v":0.11179927375176173,"d":"11%"}},"Turbogerador",{"v":10051.88082639254,"d":"10,052"},{"v":24500,"d":"24,500"},0,0,{"v":34551.88082639254,"d":"34,552"},{"$f":"AQ10/AQ16","v":{"v":0.11123408303847729,"d":"11%"}},"Turbogerador",{"v":20103.76165278508,"d":"20,104"},{"v":49000,"d":"49,000"},0,0,{"v":69103.76165278508,"d":"69,104"},{"$f":"AX10/AX16","v":{"v":0.10995857228999806,"d":"11%"}},"Turbogerador",{"v":20103.76165278508,"d":"20,104"},{"v":49000,"d":"49,000"},0,0,{"v":69103.76165278508,"d":"69,104"},{"$f":"BE10/BE16","v":{"v":0.09300323107497598,"d":"9%"}},"Turbogerador",{"v":21566.646107013275,"d":"21,567"},{"v":45000,"d":"45,000"},0,0,{"v":66566.64610701328,"d":"66,567"},{"$f":"BL10/BL16","v":{"v":0.084548703809502,"d":"8%"}},"Turbogerador",{"v":30155.642479177623,"d":"30,156"},{"v":73500,"d":"73,500"},0,0,{"v":103655.64247917762,"d":"103,656"},{"$f":"BS10/BS16","v":{"v":0.1079757632954985,"d":"11%"}},"Turbogerador",{"v":26165.95830821694,"d":"26,166"},{"v":68000,"d":"68,000"},0,0,{"v":94165.95830821694,"d":"94,166"},{"$f":"BZ10/BZ16","v":{"v":0.09397864954962663,"d":"9%"}},"Turbogerador",{"v":28069.96882625702,"d":"28,070"},{"v":150000,"d":"150,000"},0,0,{"v":178069.968826257,"d":"178,070"},{"$f":"CG10/CG16","v":{"v":0.16637945129822945,"d":"17%"}},"Turbogerador",{"v":31831.344648975468,"d":"31,831"},{"v":150000,"d":"150,000"},0,0,{"v":181831.34464897547,"d":"181,831"},{"$f":"CN10/CN16","v":0.1641573331961943},{"$nulls":7},0.084548703809502]
[5,null,"Características do vapor","-","40bar/420C","75bar/485C","102bar/505C","102bar/505C","102bar/505C","102bar/505C","102bar/505C","102bar/505C","102bar/505C","102bar/505C","125bar/535C",null,"Resfriamento",{"v":1405.7194107004925,"d":"1,406"},{"v":1628.8783860953754,"d":"1,629"},0,0,{"v":3034.597796795868,"d":"3,035"},{"$f":"V11/V16","v":{"v":0.05653241197695985,"d":"6%"}},"Resfriamento",0,{"v":7467.808487325451,"d":"7,468"},0,0,{"v":7467.808487325451,"d":"7,468"},{"$f":"AC11/AC16","v":{"v":0.06200723723410484,"d":"6%"}},"Resfriamento",{"v":11647.772107266252,"d":"11,648"},{"v":13496.864372269094,"d":"13,497"},0,0,{"v":25144.636479535344,"d":"25,145"},{"$f":"AJ11/AJ16","v":{"v":0.08136032047832258,"d":"8%"}},"Resfriamento",{"v":11647.772107266252,"d":"11,648"},{"v":13496.864372269094,"d":"13,497"},0,0,{"v":25144.636479535344,"d":"25,145"},{"$f":"AQ11/AQ16","v":{"v":0.08094901103040705,"d":"8%"}},"Resfriamento",{"v":18277.31354257285,"d":"18,277"},{"v":21178.85031590308,"d":"21,179"},0,0,{"v":39456.163858475935,"d":"39,456"},{"$f":"AX11/AX16","v":{"v":0.06278302862465635,"d":"6%"}},"Resfriamento",{"v":18277.31354257285,"d":"18,277"},{"v":21178.85031590308,"d":"21,179"},0,0,{"v":39456.163858475935,"d":"39,456"},{"$f":"BE11/BE16","v":{"v":0.05310204013349915,"d":"5%"}},"Resfriamento",{"v":18277.31354257285,"d":"18,277"},{"v":21178.85031590308,"d":"21,179"},0,0,{"v":39456.163858475935,"d":"39,456"},{"$f":"BL11/BL16","v":{"v":0.05011470017832235,"d":"5%"}},"Resfriamento",{"v":25769.048079738383,"d":"25,769"},{"v":29859.903141283197,"d":"29,860"},0,0,{"v":55628.951221021576,"d":"55,629"},{"$f":"BS11/BS16","v":{"v":0.057947433692521484,"d":"6%"}},"Resfriamento",{"v":25769.048079738383,"d":"25,769"},{"v":29859.903141283197,"d":"29,860"},0,0,{"v":55628.951221021576,"d":"55,629"},{"$f":"BZ11/BZ16","v":{"v":0.05551829775365299,"d":"6%"}},"Resfriamento",{"v":25769.048079738383,"d":"25,769"},{"v":29859.903141283197,"d":"29,860"},0,0,{"v":55628.951221021576,"d":"55,629"},{"$f":"CG11/CG16","v":{"v":0.05197684057259623,"d":"5%"}},"Resfriamento",{"v":24063.3455150347,"d":"24,063"},{"v":27883.419058041603,"d":"27,883"},0,0,{"v":51946.7645730763,"d":"51,947"},{"$f":"CN11/CN16","v":0.046897537698733595},{"$nulls":7},0.046897537698733595]
[6,null,"Número x vazão","t/hora","1 x 26","1 x 96","1 x 220","1 x 220","2 x 220","2 x 220","1 x 420","3 x 220","2 x 320","1 x 620","1 x 500",null,"Subestação",{"v":267.2000440430558,"d":"267"},{"v":1900.3698108111355,"d":"1,900"},0,0,{"v":2167.5698548541914,"d":"2,168"},{"$f":"V12/V16","v":{"v":0.04038029426925704,"d":"4%"}},"Subestação",{"v":794.6752426741812,"d":"795"},{"v":5651.858501691269,"d":"5,652"},0,0,{"v":6446.533744365451,"d":"6,447"},{"$f":"AC12/AC16","v":{"v":0.05352731633423182,"d":"5%"}},"Subestação",{"v":924.56762644656,"d":"925"},{"v":6575.6740858516805,"d":"6,576"},0,0,{"v":7500.241712298241,"d":"7,500"},{"$f":"AJ12/AJ16","v":{"v":0.02426847848343776,"d":"2%"}},"Subestação",{"v":924.56762644656,"d":"925"},{"v":6575.6740858516805,"d":"6,576"},0,0,{"v":7500.241712298241,"d":"7,500"},{"$f":"AQ12/AQ16","v":{"v":0.02414579147301194,"d":"2%"}},"Subestação",{"v":5874.241750689984,"d":"5,874"},{"v":36125.75824931002,"d":"36,126"},{"v":1318.9173210765498,"d":"1,319"},0,{"v":43318.91732107655,"d":"43,319"},{"$f":"AX12/AX16","v":{"v":0.06892947920414794,"d":"7%"}},"Subestação",{"v":5874.241750689984,"d":"5,874"},{"v":36125.75824931002,"d":"36,126"},{"v":1318.9173210765498,"d":"1,319"},0,{"v":43318.91732107655,"d":"43,319"},{"$f":"BE12/BE16","v":{"v":0.05830072316139233,"d":"6%"}},"Subestação",{"v":5874.241750689984,"d":"5,874"},{"v":36125.75824931002,"d":"36,126"},{"v":1318.9173210765498,"d":"1,319"},0,{"v":43318.91732107655,"d":"43,319"},{"$f":"BL12/BL16","v":{"v":0.055020923001589075,"d":"6%"}},"Subestação",{"v":6218.011669906718,"d":"6,218"},{"v":46313.0825398967,"d":"46,313"},{"v":1396.1024489897447,"d":"1,396"},0,{"v":53927.19665879316,"d":"53,927"},{"$f":"BS12/BS16","v":{"v":0.05617475404476259,"d":"6%"}},"Subestação",{"v":6218.011669906718,"d":"6,218"},{"v":46313.0825398967,"d":"46,313"},{"v":1396.1024489897447,"d":"1,396"},0,{"v":53927.19665879316,"d":"53,927"},{"$f":"BZ12/BZ16","v":{"v":0.05381992821017448,"d":"5%"}},"Subestação",{"v":6218.011669906718,"d":"6,218"},{"v":46313.0825398967,"d":"46,313"},{"v":1396.1024489897447,"d":"1,396"},0,{"v":53927.19665879316,"d":"53,927"},{"$f":"CG12/CG16","v":{"v":0.05038680833878324,"d":"5%"}},"Subestação",{"v":6218.011669906718,"d":"6,218"},{"v":46313.0825398967,"d":"46,313"},{"v":1396.1024489897447,"d":"1,396"},0,{"v":53927.19665879316,"d":"53,927"},{"$f":"CN12/CN16","v":{"v":0.048685471733952136,"d":"5%"}},{"$nulls":7},{"v":0.02414579147301194,"d":"2%"}]
[7,"Turbogerador(es)","Número x Potência","MW","1 x 6","1 x 28","1 x 55","1 x 55","2 x 55","2 x 55","1 x 110","3 x 55","2 x 83","1 x 165","1 x 165",null,"Linha de conexão",{"$f":"E16*H35","v":{"v":677.9944087825786,"d":"678"}},{"$f":"E16*I35","v":{"v":4822.005591217421,"d":"4,822"}},0,0,{"v":5500,"d":"5,500"},{"$f":"V13/V16","v":{"v":0.10246111237593927,"d":"10%"}},"Linha de conexão",{"$f":"F16*H35","v":{"v":1694.9860219564464,"d":"1,695"}},{"$f":"F16*I35","v":{"v":12055.013978043553,"d":"12,055"}},0,0,{"v":13750,"d":"13,750"},{"$f":"AC13/AC16","v":{"v":0.11416997549093479,"d":"11%"}},"Linha de conexão",{"$f":"G16*H35","v":{"v":3389.972043912893,"d":"3,390"}},{"$f":"G16*I35","v":{"v":24110.027956087106,"d":"24,110"}},0,0,{"v":27500,"d":"27,500"},{"$f":"AJ13/AJ16","v":{"v":0.0889815533811693,"d":"9%"}},"Linha de conexão",{"$f":"H16*H35","v":{"v":3389.972043912893,"d":"3,390"}},{"$f":"10*I35","v":{"v":9644.011182434842,"d":"9,644"}},0,0,{"v":13033.983226347735,"d":"13,034"},{"$f":"AQ13/AQ16","v":{"v":0.04196075981525825,"d":"4%"}},"Linha de conexão",{"$f":"I16*H36","v":{"v":10169.916131738679,"d":"10,170"}},{"$f":"I16*I36","v":{"v":72330.08386826131,"d":"72,330"}},0,0,{"v":82499.99999999999,"d":"82,500"},{"$f":"AX13/AX16","v":{"v":0.13127479600177783,"d":"13%"}},"Linha de conexão",{"$f":"J16*H36","v":{"v":20339.832263477358,"d":"20,340"}},{"$f":"J16*I36","v":{"v":144660.16773652262,"d":"144,660"}},0,0,{"v":164999.99999999997,"d":"165,000"},{"$f":"BE13/BE16","v":{"v":0.22206509110857592,"d":"22%"}},"Linha de conexão",{"$f":"K16*H36","v":{"v":20339.832263477358,"d":"20,340"}},{"$f":"K16*I36","v":{"v":144660.16773652262,"d":"144,660"}},0,0,{"v":164999.99999999997,"d":"165,000"},{"$f":"BL13/BL16","v":{"v":0.20957246525746226,"d":"21%"}},"Linha de conexão",{"$f":"L16*H36","v":{"v":20339.832263477358,"d":"20,340"}},{"$f":"L16*I36","v":{"v":144660.16773652262,"d":"144,660"}},0,0,{"v":164999.99999999997,"d":"165,000"},{"$f":"BS13/BS16","v":{"v":0.17187680783837825,"d":"17%"}},"Linha de conexão",{"$f":"M16*H36","v":{"v":20339.832263477358,"d":"20,340"}},{"$f":"M16*I36","v":{"v":144660.16773652262,"d":"144,660"}},0,0,{"v":164999.99999999997,"d":"165,000"},{"$f":"BZ13/BZ16","v":{"v":0.16467179280365582,"d":"16%"}},"Linha de conexão",{"$f":"N16*H36","v":{"v":20339.832263477358,"d":"20,340"}},{"$f":"N16*I36","v":{"v":144660.16773652262,"d":"144,660"}},0,0,{"v":164999.99999999997,"d":"165,000"},{"$f":"CG13/CG16","v":{"v":0.15416754237202898,"d":"15%"}},"Linha de conexão",{"$f":"O16*H36","v":{"v":20339.832263477358,"d":"20,340"}},{"$f":"O16*I36","v":{"v":144660.16773652262,"d":"144,660"}},0,0,{"v":164999.99999999997,"d":"165,000"},{"$f":"CN13/CN16","v":{"v":0.14896199568705476,"d":"15%"}},{"$nulls":7},{"v":0.04196075981525825,"d":"4%"}]
[{"$f":"1+A13","v":8},"Torre(s) de resfriamento","Capacidade","m³/hora","1 x 1.200","2 x 2.750","4 x 2.750","4 x 2.750","4 x 5.000","4 x 5.000","4 x 5.000","6 x 5.000","6 x 5.000","6 x 5.000","6 x 4.500",null,"Equipamento móvel",0,0,0,{"v":433.5139709708383,"d":"434"},{"v":433.5139709708383,"d":"434"},{"$f":"V14/V16","v":{"v":0.008076058853851407,"d":"1%"}},"Equipamento móvel",0,0,0,{"v":655.2828839900601,"d":"655"},{"v":655.2828839900601,"d":"655"},{"$f":"AC14/AC16","v":{"v":0.005440991331256307,"d":"1%"}},"Equipamento móvel",0,0,0,{"v":2645.3126425854553,"d":"2,645"},{"v":2645.3126425854553,"d":"2,645"},{"$f":"AJ14/AJ16","v":{"v":0.008559419204221807,"d":"1%"}},"Equipamento móvel",0,0,0,{"v":2645.3126425854553,"d":"2,645"},{"v":2645.3126425854553,"d":"2,645"},{"$f":"AQ14/AQ16","v":{"v":0.008516147865482378,"d":"1%"}},"Equipamento móvel",0,0,0,{"v":5290.6252851709105,"d":"5,291"},{"v":5290.6252851709105,"d":"5,291"},{"$f":"AX14/AX16","v":{"v":8.418494000395866E-3,"d":"1%"}},"Equipamento móvel",0,0,0,{"v":5290.6252851709105,"d":"5,291"},{"v":5290.6252851709105,"d":"5,291"},{"$f":"BE14/BE16","v":{"v":0.007120382945289781,"d":"1%"}},"Equipamento móvel",0,0,0,{"v":5290.6252851709105,"d":"5,291"},{"v":5290.6252851709105,"d":"5,291"},{"$f":"BL14/BL16","v":{"v":0.006719814447071104,"d":"1%"}},"Equipamento móvel",0,0,0,{"v":7935.937927756364,"d":"7,936"},{"v":7935.937927756364,"d":"7,936"},{"$f":"BS14/BS16","v":{"v":0.008266688958947143,"d":"1%"}},"Equipamento móvel",0,0,0,{"v":5290.6252851709105,"d":"5,291"},{"v":5290.6252851709105,"d":"5,291"},{"$f":"BZ14/BZ16","v":{"v":0.005280101519766344,"d":"1%"}},"Equipamento móvel",0,0,0,{"v":5290.6252851709105,"d":"5,291"},{"v":5290.6252851709105,"d":"5,291"},{"$f":"CG14/CG16","v":{"v":0.004943289077734027,"d":"0%"}},"Equipamento móvel",0,0,0,{"v":5290.6252851709105,"d":"5,291"},{"v":5290.6252851709105,"d":"5,291"},{"$f":"CN14/CN16","v":{"v":0.004776376369160317,"d":"0%"}},{"$nulls":7},{"v":0.004776376369160317,"d":"0%"}]
[9,"Sistem de conexão até a rede","Voltagem ","kV","≤ 34,5","≤ 34,5",138,138,"≥ 230","≥ 230","≥ 230","≥ 230","≥ 230","≥ 230","≥ 230",null,"Outros postos",{"v":2988.9542318852095,"d":"2,989"},{"v":5681.325187531556,"d":"5,681"},0,0,{"v":8670.279419416765,"d":"8,670"},{"$f":"V15/V16","v":{"v":0.16152117707702815,"d":"16%"}},"Outros postos",{"v":8962.686882048825,"d":"8,963"},{"v":17036.03828648328,"d":"17,036"},0,0,{"v":25998.725168532103,"d":"25,999"},{"$f":"AC15/AC16","v":{"v":0.21587445929358978,"d":"22%"}},"Outros postos",{"v":24575.964939910435,"d":"24,576"},{"v":34120.832546381884,"d":"34,121"},{"v":12592.511917558313,"d":"12,593"},0,{"v":71289.30940385062,"d":"71,289"},{"$f":"AJ15/AJ16","v":{"v":0.23067030873547012,"d":"23%"}},"Outros postos",{"v":24575.96493991042,"d":"24,576"},{"v":34120.83254638186,"d":"34,121"},{"v":12592.511917558308,"d":"12,593"},0,{"v":71289.3094038506,"d":"71,289"},{"$f":"AQ15/AQ16","v":{"v":0.2295041766851204,"d":"23%"}},"Outros postos",{"v":42188.26337401868,"d":"42,188"},{"v":58573.43439117038,"d":"58,573"},{"v":21616.90133499822,"d":"21,617"},0,{"v":122378.59910018728,"d":"122,379"},{"$f":"AX15/AX16","v":{"v":0.1947300076589144,"d":"19%"}},"Outros postos",{"v":42188.263374018636,"d":"42,188"},{"v":58573.434391170325,"d":"58,573"},{"v":21616.901334998198,"d":"21,617"},0,{"v":122378.59910018716,"d":"122,379"},{"$f":"BE15/BE16","v":{"v":0.1647031197510482,"d":"16%"}},"Outros postos",{"v":36536.284756590896,"d":"36,536"},{"v":50726.327820481754,"d":"50,726"},{"v":18720.87636622222,"d":"18,721"},0,{"v":105983.48894329487,"d":"105,983"},{"$f":"BL15/BL16","v":{"v":0.1346134609359594,"d":"13%"}},"Outros postos",{"v":59514.23765543703,"d":"59,514"},{"v":82628.50887571873,"d":"82,629"},{"v":30494.580732552913,"d":"30,495"},0,{"v":172637.3272637087,"d":"172,637"},{"$f":"BS15/BS16","v":{"v":0.1798324407505193,"d":"18%"}},"Outros postos",{"v":74886.79060338835,"d":"74,887"},{"v":103971.48792984444,"d":"103,971"},{"v":38371.343930811236,"d":"38,371"},0,{"v":217229.62246404405,"d":"217,230"},{"$f":"BZ15/BZ16","v":{"v":0.21679752352251785,"d":"22%"}},"Outros postos",{"v":44658.01092593429,"d":"44,658"},{"v":62002.387958478655,"d":"62,002"},{"v":22882.378623759807,"d":"22,882"},0,{"v":129542.77750817276,"d":"129,543"},{"$f":"CG15/CG16","v":{"v":0.12103813115443364,"d":"12%"}},"Outros postos",{"v":54686.53993735866,"d":"54,687"},{"v":75925.81924274346,"d":"75,926"},{"v":28020.91016873527,"d":"28,021"},0,{"v":158633.2693488374,"d":"158,633"},{"$f":"CN15/CN16","v":{"v":0.14321411142160556,"d":"14%"}},{"$nulls":7},{"v":0.12103813115443364,"d":"12%"}]
[10,null,"Distância padrão considerada","km",{"v":5,"d":"5.0"},12.5,{"v":25,"d":"25.0"},{"v":25,"d":"25.0"},{"v":25,"d":"25.0"},{"v":50,"d":"50.0"},{"v":50,"d":"50.0"},{"v":50,"d":"50.0"},{"v":50,"d":"50.0"},{"v":50,"d":"50.0"},{"v":50,"d":"50.0"},null,"Total",{"$f":"SUM(R8:R15)","v":{"v":7819.576156573898,"d":"7,820"}},{"$f":"SUM(S8:S15)","v":{"v":45425.811774476315,"d":"45,426"}},{"$f":"SUM(T8:T15)","v":0},{"$f":"SUM(U8:U15)","v":{"v":433.5139709708383,"d":"434"}},{"$f":"SUM(V8:V15)","v":{"v":53678.901902021054,"d":"53,679"}},null,"Total",{"$f":"SUM(Y8:Y15)","v":{"v":18081.90344103692,"d":"18,082"}},{"$f":"SUM(Z8:Z15)","v":{"v":101697.27939921033,"d":"101,697"}},{"$f":"SUM(AA8:AA15)","v":0},{"$f":"SUM(AB8:AB15)","v":{"v":655.2828839900601,"d":"655"}},{"$f":"SUM(AC8:AC15)","v":{"v":120434.46572423732,"d":"120,434"}},null,"Total",{"$f":"SUM(AF8:AF15)","v":{"v":73462.02467154506,"d":"73,462"}},{"$f":"SUM(AG8:AG15)","v":{"v":214821.7431795434,"d":"214,822"}},{"$f":"SUM(AH8:AH15)","v":{"v":18123.739501483447,"d":"18,124"}},{"$f":"SUM(AI8:AI15)","v":{"v":2645.3126425854553,"d":"2,645"}},{"$f":"SUM(AJ8:AJ15)","v":{"v":309052.81999515736,"d":"309,053"}},null,"Total",{"$f":"SUM(AM8:AM15)","v":{"v":74498.36754493434,"d":"74,498"}},{"$f":"SUM(AN8:AN15)","v":{"v":215355.72640589112,"d":"215,356"}},{"$f":"SUM(AO8:AO15)","v":{"v":18123.739501483444,"d":"18,124"}},{"$f":"SUM(AP8:AP15)","v":{"v":2645.3126425854553,"d":"2,645"}},{"$f":"SUM(AQ8:AQ15)","v":{"v":310623.1460948943,"d":"310,623"}},null,"Total",{"$f":"SUM(AT8:AT15)","v":{"v":135479.89939300145,"d":"135,480"}},{"$f":"SUM(AU8:AU15)","v":{"v":456066.9303391255,"d":"456,067"}},{"$f":"SUM(AV8:AV15)","v":{"v":31615.24506446582,"d":"31,615"}},{"$f":"SUM(AW8:AW15)","v":{"v":5290.6252851709105,"d":"5,291"}},{"$f":"SUM(AX8:AX15)","v":{"v":628452.7000817637,"d":"628,453"}},null,"Total",{"$f":"SUM(BA8:BA15)","v":{"v":147722.50127151867,"d":"147,723"}},{"$f":"SUM(BB8:BB15)","v":{"v":558397.0142073868,"d":"558,397"}},{"$f":"SUM(BC8:BC15)","v":{"v":31615.2450644658,"d":"31,615"}},{"$f":"SUM(BD8:BD15)","v":{"v":5290.6252851709105,"d":"5,291"}},{"$f":"SUM(BE8:BE15)","v":{"v":743025.385828542,"d":"743,025"}},null,"Total",{"$f":"SUM(BH8:BH15)","v":{"v":145913.72724744809,"d":"145,914"}},{"$f":"SUM(BI8:BI15)","v":{"v":316549.90763669816,"d":"316,550"}},{"$f":"SUM(BJ8:BJ15)","v":{"v":319562.90860710357,"d":"319,563"}},{"$f":"SUM(BK8:BK15)","v":{"v":5290.6252851709105,"d":"5,291"}},{"$f":"SUM(BL8:BL15)","v":{"v":787317.1687764206,"d":"787,317"}},null,"Total",{"$f":"SUM(BO8:BO15)","v":{"v":201057.49895494385,"d":"201,057"}},{"$f":"SUM(BP8:BP15)","v":{"v":705822.9102173183,"d":"705,823"}},{"$f":"SUM(BQ8:BQ15)","v":{"v":45173.55540710289,"d":"45,174"}},{"$f":"SUM(BR8:BR15)","v":{"v":7935.937927756364,"d":"7,936"}},{"$f":"SUM(BS8:BS15)","v":{"v":959989.9025071213,"d":"959,990"}},null,"Total",{"$f":"SUM(BV8:BV15)","v":{"v":211986.26590348128,"d":"211,986"}},{"$f":"SUM(BW8:BW15)","v":{"v":731665.8892714441,"d":"731,666"}},{"$f":"SUM(BX8:BX15)","v":{"v":53050.31860536121,"d":"53,050"}},{"$f":"SUM(BY8:BY15)","v":{"v":5290.6252851709105,"d":"5,291"}},{"$f":"SUM(BZ8:BZ15)","v":{"v":1001993.0990654574,"d":"1,001,993"}},null,"Total",{"$f":"SUM(CC8:CC15)","v":{"v":187169.1609181396,"d":"187,169"}},{"$f":"SUM(CD8:CD15)","v":{"v":461696.7893000782,"d":"461,697"}},{"$f":"SUM(CE8:CE15)","v":{"v":416107.6153976421,"d":"416,108"}},{"$f":"SUM(CF8:CF15)","v":{"v":5290.6252851709105,"d":"5,291"}},{"$f":"SUM(CG8:CG15)","v":{"v":1070264.1909010308,"d":"1,070,264"}},null,"Total",{"$f":"SUM(CJ8:CJ15)","v":{"v":196757.55196460924,"d":"196,758"}},{"$f":"SUM(CK8:CK15)","v":{"v":471080.2612053108,"d":"471,080"}},{"$f":"SUM(CL8:CL15)","v":{"v":434536.63570676785,"d":"434,537"}},{"$f":"SUM(CM8:CM15)","v":{"v":5290.6252851709105,"d":"5,291"}},{"$f":"SUM(CN8:CN15)","v":{"v":1107665.0741618585,"d":"1,107,665"}}]
[11,"Custos de investimento base SP","Construção civil","mil R$",{"$f":"R16","v":{"v":7819.576156573898,"d":"7,820"}},{"$f":"Y16","v":{"v":18081.90344103692,"d":"18,082"}},{"$f":"AF16","v":{"v":73462.02467154506,"d":"73,462"}},{"$f":"AM16","v":{"v":74498.36754493434,"d":"74,498"}},{"$f":"AT16","v":{"v":135479.89939300145,"d":"135,480"}},{"$f":"BA16","v":{"v":147722.50127151867,"d":"147,723"}},{"$f":"BH16","v":{"v":145913.72724744809,"d":"145,914"}},{"$f":"BO16","v":{"v":201057.49895494385,"d":"201,057"}},{"$f":"BV16","v":{"v":211986.26590348128,"d":"211,986"}},{"$f":"CC16","v":{"v":187169.1609181396,"d":"187,169"}},{"$f":"CJ16","v":{"v":196757.55196460924,"d":"196,758"}},null,null,{"$f":"R16/V16","v":{"v":0.14567317660198792,"d":"15%"}},{"$f":"S16/V16","v":{"v":0.8462507645441606,"d":"85%"}},{"$f":"T16/V16","v":{"v":0,"d":"0%"}},{"$f":"U16/V16","v":{"v":0.008076058853851407,"d":"1%"}},{"$nulls":3},{"$f":"Y16/AC16","v":{"v":0.15013894346855525,"d":"15%"}},{"$f":"Z16/AC16","v":{"v":0.8444200652001883,"d":"84%"}},{"$f":"AA16/AC16","v":{"v":0,"d":"0%"}},{"$f":"AB16/AC16","v":{"v":0.005440991331256307,"d":"1%"}},{"$nulls":3},{"$f":"AF16/AJ16","v":{"v":0.23770054799272228,"d":"24%"}},{"$f":"AG16/AJ16","v":{"v":0.6950971784787775,"d":"70%"}},{"$f":"AH16/AJ16","v":{"v":0.0586428543242784,"d":"6%"}},{"$f":"AI16/AJ16","v":{"v":0.008559419204221807,"d":"1%"}},{"$nulls":3},{"$f":"AM16/AQ16","v":{"v":0.23983521022665627,"d":"24%"}},{"$f":"AN16/AQ16","v":{"v":0.6933022510180251,"d":"69%"}},{"$f":"AO16/AQ16","v":{"v":0.058346390889836335,"d":"6%"}},{"$f":"AP16/AQ16","v":{"v":0.008516147865482378,"d":"1%"}},{"$nulls":3},{"$f":"AT16/AX16","v":{"v":0.21557692309282003,"d":"22%"}},{"$f":"AU16/AX16","v":{"v":0.7256980999203119,"d":"73%"}},{"$f":"AV16/AX16","v":{"v":0.05030648298647229,"d":"5%"}},{"$f":"AW16/AX16","v":{"v":8.418494000395866E-3,"d":"1%"}},{"$nulls":3},{"$f":"BA16/BE16","v":{"v":0.1988121860827062,"d":"20%"}},{"$f":"BB16/BE16","v":{"v":0.7515180838467886,"d":"75%"}},{"$f":"BC16/BE16","v":{"v":0.04254934712521548,"d":"4%"}},{"$f":"BD16/BE16","v":{"v":0.007120382945289781,"d":"1%"}},{"$nulls":3},{"$f":"BH16/BL16","v":{"v":0.18533030020698574,"d":"19%"}},{"$f":"BI16/BL16","v":{"v":0.40206148194208985,"d":"40%"}},{"$f":"BJ16/BL16","v":{"v":0.4058884034038534,"d":"41%"}},{"$f":"BK16/BL16","v":{"v":0.006719814447071104,"d":"1%"}},{"$nulls":3},{"$f":"BO16/BS16","v":{"v":0.20943709765056864,"d":"21%"}},{"$f":"BP16/BS16","v":{"v":0.7352399315596785,"d":"74%"}},{"$f":"BQ16/BS16","v":{"v":0.047056281830805805,"d":"5%"}},{"$f":"BR16/BS16","v":{"v":0.008266688958947143,"d":"1%"}},{"$nulls":3},{"$f":"BV16/BZ16","v":{"v":0.21156459670350766,"d":"21%"}},{"$f":"BW16/BZ16","v":{"v":0.7302105073915748,"d":"73%"}},{"$f":"BX16/BZ16","v":{"v":0.05294479438515133,"d":"5%"}},{"$f":"BY16/BZ16","v":{"v":0.005280101519766344,"d":"1%"}},{"$nulls":3},{"$f":"CC16/CG16","v":{"v":0.1748812699792994,"d":"17%"}},{"$f":"CD16/CG16","v":{"v":0.43138581410575483,"d":"43%"}},{"$f":"CE16/CG16","v":{"v":0.3887896268372117,"d":"39%"}},{"$f":"CF16/CG16","v":{"v":0.004943289077734027,"d":"0%"}},{"$nulls":3},{"$f":"CJ16/CN16","v":{"v":0.1776327127705914,"d":"18%"}},{"$f":"CK16/CN16","v":{"v":0.42529124750255853,"d":"43%"}},{"$f":"CL16/CN16","v":{"v":0.39229966335769,"d":"39%"}},{"$f":"CM16/CN16","v":{"v":0.004776376369160317,"d":"0%"}},{"$nulls":4},{"$f":"MIN(R17,Y17,AF17,AM17,AT17,BA17,BH17,BO17,BV17,CC17,CJ17)","v":0.14567317660198792},{"$f":"MIN(S17,Z17,AG17,AN17,AU17,BB17,BI17,BP17,BW17,CD17,CK17)","v":0.40206148194208985},{"$f":"MIN(T17,AA17,AH17,AO17,AV17,BC17,BJ17,BQ17,BX17,CE17,CL17)","v":0},{"$f":"MIN(U17,AB17,AI17,AP17,AW17,BD17,BK17,BR17,BY17,CF17,CM17)","v":0.004776376369160317},{"$nulls":4},{"$f":"MAX(R17,Y17,AF17,AM17,AT17,BA17,BH17,BO17,BV17,CC17,CJ17)","v":0.23983521022665627}]
[12,null,"Equipamento fixo nacional","mil US$",{"$f":"S16","v":{"v":45425.811774476315,"d":"45,426"}},{"$f":"Z16","v":{"v":101697.27939921033,"d":"101,697"}},{"$f":"AG16","v":{"v":214821.7431795434,"d":"214,822"}},{"$f":"AN16","v":{"v":215355.72640589112,"d":"215,356"}},{"$f":"AU16","v":{"v":456066.9303391255,"d":"456,067"}},{"$f":"BB16","v":{"v":558397.0142073868,"d":"558,397"}},{"$f":"BI16","v":{"v":316549.90763669816,"d":"316,550"}},{"$f":"BP16","v":{"v":705822.9102173183,"d":"705,823"}},{"$f":"BW16","v":{"v":731665.8892714441,"d":"731,666"}},{"$f":"CD16","v":{"v":461696.7893000782,"d":"461,697"}},{"$f":"CK16","v":{"v":471080.2612053108,"d":"471,080"}}]
[13,null,"Equipamento fixo importado","mil R$",{"$f":"T16/'Premissas macroeconomicas'!J11","v":0},{"$f":"AA16/'Premissas macroeconomicas'!J11","v":0},{"$f":"AH16/'Premissas macroeconomicas'!J11","v":{"v":5492.042273176802,"d":"5,492"}},{"$f":"AO16/'Premissas macroeconomicas'!J11","v":{"v":5492.042273176801,"d":"5,492"}},{"$f":"AV16/'Premissas macroeconomicas'!J11","v":{"v":9580.37729226237,"d":"9,580"}},{"$f":"BC16/'Premissas macroeconomicas'!J11","v":{"v":9580.377292262363,"d":"9,580"}},{"$f":"BJ16/'Premissas macroeconomicas'!J11","v":{"v":96837.24503245563,"d":"96,837"}},{"$f":"BQ16/'Premissas macroeconomicas'!J11","v":{"v":13688.956183970573,"d":"13,689"}},{"$f":"BX16/'Premissas macroeconomicas'!J11","v":{"v":16075.85412283673,"d":"16,076"}},{"$f":"CE16/'Premissas macroeconomicas'!J11","v":{"v":126093.21678716427,"d":"126,093"}},{"$f":"CL16/'Premissas macroeconomicas'!J11","v":{"v":131677.76839599025,"d":"131,678"}}]
[14,null,"Equipamento móvel","mil R$",{"$f":"U16","v":{"v":433.5139709708383,"d":"434"}},{"$f":"AB16","v":{"v":655.2828839900601,"d":"655"}},{"$f":"AI16","v":{"v":2645.3126425854553,"d":"2,645"}},{"$f":"AP16","v":{"v":2645.3126425854553,"d":"2,645"}},{"$f":"AW16","v":{"v":5290.6252851709105,"d":"5,291"}},{"$f":"BD16","v":{"v":5290.6252851709105,"d":"5,291"}},{"$f":"BK16","v":{"v":5290.6252851709105,"d":"5,291"}},{"$f":"BR16","v":{"v":7935.937927756364,"d":"7,936"}},{"$f":"BY16","v":{"v":5290.6252851709105,"d":"5,291"}},{"v":5000,"d":"5,000"},{"$f":"CM16","v":{"v":5290.6252851709105,"d":"5,291"}}]
[15,null,"Custos indiretos","mil R$",{"v":12906.458503149513,"d":"12,906"},{"v":39282.38218879583,"d":"39,282"},{"$f":"0.183*(G17+G18+G19*'Premissas macroeconomicas'!$J11+G20)","v":{"v":56556.6660591138,"d":"56,557"}},{"$f":"0.183*(H17+H18+H19*'Premissas macroeconomicas'!$J11+H20)","v":{"v":56844.03573536566,"d":"56,844"}},{"$f":"0.183*(I17+I18+I19*'Premissas macroeconomicas'!$J11+I20)","v":{"v":115006.84411496275,"d":"115,007"}},{"$f":"0.183*(J17+J18+J19*'Premissas macroeconomicas'!$J11+J20)","v":{"v":135973.6456066232,"d":"135,974"}},{"$f":"0.183*(K17+K18+K19*'Premissas macroeconomicas'!$J11+K20)","v":{"v":144079.041886085,"d":"144,079"}},{"$f":"0.183*(L17+L18+L19*'Premissas macroeconomicas'!$J11+L20)","v":{"v":175678.15215880322,"d":"175,678"}},{"$f":"0.183*(M17+M18+M19*'Premissas macroeconomicas'!$J11+M20)","v":{"v":183364.73712897868,"d":"183,365"}},{"$f":"0.183*(N17+N18+N19*'Premissas macroeconomicas'!$J11+N20)","v":{"v":195805.16250770233,"d":"195,805"}},{"$f":"0.183*(O17+O18+O19*'Premissas macroeconomicas'!$J11+O20)","v":{"v":202702.70857162014,"d":"202,703"}}]
[16,"Consumos específicos areia e madeira","Rendimento energético líquido","MWh elec / MWh madeira",{"v":0.21,"d":"21.0%"},{"v":0.275,"d":"27.5%"},{"v":0.282,"d":"28.2%"},{"v":0.295,"d":"29.5%"},{"v":0.289,"d":"28.9%"},{"v":0.299,"d":"29.9%"},{"v":0.308,"d":"30.8%"},{"v":0.294,"d":"29.4%"},{"v":0.301,"d":"30.1%"},{"v":0.311,"d":"31.1%"},{"v":0.359,"d":"35.9%"}]
[17,null,"Água","m³/MWh",{"v":6,"d":"6.00"},{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":4.5,"d":"4.50"}]
[18,null,"Areia","t/MWh",0,0,0,0.02,0,0.02,0.02,0.02,0.02,0.02,0.02]
[19,"Outros custos variáveis","Outros custos variáveis","R$/MWh",19.88,15.69,{"v":14.621418587251144,"d":"14.62"},{"v":11.523626499648875,"d":"11.52"},{"v":14.770207937312637,"d":"14.77"},{"v":11.628125493962266,"d":"11.63"},{"v":11.506766847091544,"d":"11.51"},{"v":13.509417121542572,"d":"13.51"},{"v":11.601596042796082,"d":"11.60"},{"v":11.480530052948367,"d":"11.48"},{"v":11.141088428582885,"d":"11.14"}]
[20,"Custos operacionais fixos base SP","Mão de obra","mil R$/ano",{"v":6036,"d":"6,036"},{"v":6318,"d":"6,318"},{"v":6437.543834603383,"d":"6,438"},{"v":6437.543834603383,"d":"6,438"},{"v":6817.210937278853,"d":"6,817"},{"v":6817.210937278853,"d":"6,817"},{"v":6743.57147171146,"d":"6,744"},{"v":7049.599108819536,"d":"7,050"},{"v":7049.599108819536,"d":"7,050"},{"v":6743.57147171146,"d":"6,744"},{"v":6743.57147171146,"d":"6,744"}]
[21,null,"Serviços terceirizados","mil R$/ano",{"v":745.2571906303037,"d":"745"},{"v":1154.4770072421536,"d":"1,154"},{"v":1393.9522780088478,"d":"1,394"},{"v":1393.9522780088478,"d":"1,394"},{"v":1683.1023408667045,"d":"1,683"},{"v":1633.216311803684,"d":"1,633"},{"v":1791.7882062493463,"d":"1,792"},{"v":1879.3042062493462,"d":"1,879"},{"v":1791.7882062493463,"d":"1,792"},{"v":1791.7882062493463,"d":"1,792"},{"v":1791.7882062493463,"d":"1,792"}]
[22,null,"Manutenção","mil R$/ano",{"v":2115.8128693687727,"d":"2,116"},{"v":6439.734785048497,"d":"6,440"},{"v":10954.214644454616,"d":"10,954"},{"v":9603.850945724254,"d":"9,604"},{"v":21851.229650861427,"d":"21,851"},{"v":15337.085636352303,"d":"15,337"},{"v":25828.382567427016,"d":"25,828"},{"v":32859.5394891651,"d":"32,860"},{"v":27414.552511547543,"d":"27,415"},{"v":23925.60795354181,"d":"23,926"},{"v":25894.80994839043,"d":"25,895"}]
[23,null,"Outros custos fixos","mil R$/ano",891,{"v":1081,"d":"1,081"},{"v":1174.7244168918346,"d":"1,175"},{"v":1174.7244168918346,"d":"1,175"},{"v":1276.055547892379,"d":"1,276"},{"v":1268.1500676476214,"d":"1,268"},{"v":1280.3039516941208,"d":"1,280"},{"v":1339.3354972603324,"d":"1,339"},{"v":1326.2080972603321,"d":"1,326"},{"v":1280.3039516941208,"d":"1,280"},{"v":1280.3039516941208,"d":"1,280"}]
[24,null,"Custos administrativos","mil R$/ano",{"v":1105,"d":"1,105"},{"v":1525,"d":"1,525"},{"v":1752,"d":"1,752"},{"v":1752,"d":"1,752"},{"v":2016.8681719454726,"d":"2,017"},{"v":2016.8681719454726,"d":"2,017"},{"v":2190,"d":"2,190"},{"v":2190,"d":"2,190"},{"v":2190,"d":"2,190"},{"v":2190,"d":"2,190"},{"v":2190,"d":"2,190"}]
[null,null,"Total fixo",null,null,{"$f":"SUM(F26:F30)","v":{"v":16518.21179229065,"d":"16,518"}},{"$f":"LN(L26/G26)/LN(3)","v":{"v":0.08267127258770181,"d":"0.08"}},{"$f":"LN(M26/H26)/LN(3)","v":{"v":0.08267127258770181,"d":"0.08"}}]
[null,"Descrição e Explicações:"]
[{"$nulls":6},"Custos unitários de transmissão"]
[{"$nulls":7},"cons. civil","equip nacional"]
[{"$nulls":6},"até 50 MW",{"v":135.5988817565157,"d":"135.6"},{"v":964.4011182434842,"d":"964.4"}]
[{"$nulls":6},"> 50 MW",{"v":406.7966452695471,"d":"406.8"},{"v":2893.2033547304527,"d":"2893.2"}]
{"$rows_empty":53}
[{"$nulls":8}," U) "]

{"sheet":"Modelo financeiro alvo","index":9,"n_rows":627,"n_cols":69,"rows_kept":627,"hidden":true,"merged":[[201,3,201,4],[202,3,202,4],[203,3,203,4],[354,2,354,3]]}
{"$rows_empty":7}
[{"$nulls":6},{"$f":"'Premissas do projeto'!$F$16","v":2017},{"$f":"G8+1","v":2018},{"$f":"H8+1","v":2019},{"$f":"I8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,{"$f":"AI8+1","v":2046},2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075]
[]
[null,"INDICADORES TÉCNICO-ECONÔMICOS CHAVE"]
[]
[null,"Indexador inflação",{"$nulls":4},{"$f":"HLOOKUP(G8,'Premissas macroeconomicas'!C4:BP6,3,0)","v":{"v":1,"d":"1.00"}},{"$f":"HLOOKUP(H8,'Premissas macroeconomicas'!D4:BQ6,3,0)","v":{"v":1.042,"d":"1.04"}},{"$f":"HLOOKUP(I8,'Premissas macroeconomicas'!E4:BR6,3,0)","v":{"v":1.0857640000000002,"d":"1.09"}},{"$f":"HLOOKUP(J8,'Premissas macroeconomicas'!F4:BS6,3,0)","v":{"v":1.131366088,"d":"1.13"}},{"$f":"HLOOKUP(K8,'Premissas macroeconomicas'!G4:BT6,3,0)","v":{"v":1.1788834636960002,"d":"1.18"}},{"$f":"HLOOKUP(L8,'Premissas macroeconomicas'!H4:BU6,3,0)","v":{"v":1.2283965691712324,"d":"1.23"}},{"$f":"HLOOKUP(M8,'Premissas macroeconomicas'!I4:BV6,3,0)","v":{"v":1.2799892250764242,"d":"1.28"}},{"$f":"HLOOKUP(N8,'Premissas macroeconomicas'!J4:BW6,3,0)","v":{"v":1.333748772529634,"d":"1.33"}},{"$f":"HLOOKUP(O8,'Premissas macroeconomicas'!K4:BX6,3,0)","v":{"v":1.3897662209758788,"d":"1.39"}},{"$f":"HLOOKUP(P8,'Premissas macroeconomicas'!L4:BY6,3,0)","v":{"v":1.4481364022568657,"d":"1.45"}},{"$f":"HLOOKUP(Q8,'Premissas macroeconomicas'!M4:BZ6,3,0)","v":{"v":1.508958131151654,"d":"1.51"}},{"$f":"HLOOKUP(R8,'Premissas macroeconomicas'!N4:CA6,3,0)","v":{"v":1.5723343726600236,"d":"1.57"}},{"$f":"HLOOKUP(S8,'Premissas macroeconomicas'!O4:CB6,3,0)","v":{"v":1.6383724163117444,"d":"1.64"}},{"$f":"HLOOKUP(T8,'Premissas macroeconomicas'!P4:CC6,3,0)","v":{"v":1.7071840577968376,"d":"1.71"}},{"$f":"HLOOKUP(U8,'Premissas macroeconomicas'!Q4:CD6,3,0)","v":{"v":1.778885788224305,"d":"1.78"}},{"$f":"HLOOKUP(V8,'Premissas macroeconomicas'!R4:CE6,3,0)","v":{"v":1.853598991329726,"d":"1.85"}},{"$f":"HLOOKUP(W8,'Premissas macroeconomicas'!S4:CF6,3,0)","v":{"v":1.9314501489655744,"d":"1.93"}},{"$f":"HLOOKUP(X8,'Premissas macroeconomicas'!T4:CG6,3,0)","v":{"v":2.0125710552221285,"d":"2.01"}},{"$f":"HLOOKUP(Y8,'Premissas macroeconomicas'!U4:CH6,3,0)","v":{"v":2.097099039541458,"d":"2.10"}},{"$f":"HLOOKUP(Z8,'Premissas macroeconomicas'!V4:CI6,3,0)","v":{"v":2.1851771992021995,"d":"2.19"}},{"$f":"HLOOKUP(AA8,'Premissas macroeconomicas'!W4:CJ6,3,0)","v":{"v":2.276954641568692,"d":"2.28"}},{"$f":"HLOOKUP(AB8,'Premissas macroeconomicas'!X4:CK6,3,0)","v":{"v":2.3725867365145774,"d":"2.37"}},{"$f":"HLOOKUP(AC8,'Premissas macroeconomicas'!Y4:CL6,3,0)","v":{"v":2.4722353794481893,"d":"2.47"}},{"$f":"HLOOKUP(AD8,'Premissas macroeconomicas'!Z4:CM6,3,0)","v":{"v":2.5760692653850135,"d":"2.58"}},{"$f":"HLOOKUP(AE8,'Premissas macroeconomicas'!AA4:CN6,3,0)","v":{"v":2.684264174531184,"d":"2.68"}},{"$f":"HLOOKUP(AF8,'Premissas macroeconomicas'!AB4:CO6,3,0)","v":{"v":2.7970032698614937,"d":"2.80"}},{"$f":"HLOOKUP(AG8,'Premissas macroeconomicas'!AC4:CP6,3,0)","v":{"v":2.914477407195677,"d":"2.91"}},{"$f":"HLOOKUP(AH8,'Premissas macroeconomicas'!AD4:CQ6,3,0)","v":{"v":3.0368854582978955,"d":"3.04"}},{"$f":"HLOOKUP(AI8,'Premissas macroeconomicas'!AE4:CR6,3,0)","v":{"v":3.164434647546407,"d":"3.16"}},{"$f":"HLOOKUP(AJ8,'Premissas macroeconomicas'!AF4:CS6,3,0)","v":{"v":3.2973409027433567,"d":"3.30"}},{"$f":"HLOOKUP(AK8,'Premissas macroeconomicas'!AG4:CT6,3,0)","v":{"v":3.4358292206585777,"d":"3.44"}},{"$f":"HLOOKUP(AL8,'Premissas macroeconomicas'!AH4:CU6,3,0)","v":{"v":3.5801340479262374,"d":"3.58"}},{"$f":"HLOOKUP(AM8,'Premissas macroeconomicas'!AI4:CV6,3,0)","v":{"v":3.73049967793914,"d":"3.73"}},{"$f":"HLOOKUP(AN8,'Premissas macroeconomicas'!AJ4:CW6,3,0)","v":{"v":3.887180664412584,"d":"3.89"}},{"$f":"HLOOKUP(AO8,'Premissas macroeconomicas'!AK4:CX6,3,0)","v":{"v":4.050442252317913,"d":"4.05"}},{"$f":"HLOOKUP(AP8,'Premissas macroeconomicas'!AL4:CY6,3,0)","v":{"v":4.220560826915265,"d":"4.22"}},{"$f":"HLOOKUP(AQ8,'Premissas macroeconomicas'!AM4:CZ6,3,0)","v":{"v":4.397824381645706,"d":"4.40"}},{"$f":"HLOOKUP(AR8,'Premissas macroeconomicas'!AN4:DA6,3,0)","v":{"v":4.582533005674826,"d":"4.58"}},{"$f":"HLOOKUP(AS8,'Premissas macroeconomicas'!AO4:DB6,3,0)","v":{"v":4.774999391913169,"d":"4.77"}},{"$f":"HLOOKUP(AT8,'Premissas macroeconomicas'!AP4:DC6,3,0)","v":{"v":4.975549366373522,"d":"4.98"}},{"$f":"HLOOKUP(AU8,'Premissas macroeconomicas'!AQ4:DD6,3,0)","v":{"v":5.184522439761209,"d":"5.18"}},{"$f":"HLOOKUP(AV8,'Premissas macroeconomicas'!AR4:DE6,3,0)","v":{"v":5.402272382231181,"d":"5.40"}},{"$f":"HLOOKUP(AW8,'Premissas macroeconomicas'!AS4:DF6,3,0)","v":{"v":5.629167822284891,"d":"5.63"}},{"$f":"HLOOKUP(AX8,'Premissas macroeconomicas'!AT4:DG6,3,0)","v":{"v":5.865592870820857,"d":"5.87"}},{"$f":"HLOOKUP(AY8,'Premissas macroeconomicas'!AU4:DH6,3,0)","v":{"v":6.111947771395332,"d":"6.11"}},{"$f":"HLOOKUP(AZ8,'Premissas macroeconomicas'!AV4:DI6,3,0)","v":{"v":6.368649577793937,"d":"6.37"}},{"$f":"HLOOKUP(BA8,'Premissas macroeconomicas'!AW4:DJ6,3,0)","v":{"v":6.636132860061282,"d":"6.64"}},{"$f":"HLOOKUP(BB8,'Premissas macroeconomicas'!AX4:DK6,3,0)","v":{"v":6.914850440183855,"d":"6.91"}},{"$f":"HLOOKUP(BC8,'Premissas macroeconomicas'!AY4:DL6,3,0)","v":{"v":7.205274158671577,"d":"7.21"}},{"$f":"HLOOKUP(BD8,'Premissas macroeconomicas'!AZ4:DM6,3,0)","v":{"v":7.507895673335784,"d":"7.51"}},{"$f":"HLOOKUP(BE8,'Premissas macroeconomicas'!BA4:DN6,3,0)","v":{"v":7.823227291615887,"d":"7.82"}},{"$f":"HLOOKUP(BF8,'Premissas macroeconomicas'!BB4:DO6,3,0)","v":{"v":8.151802837863755,"d":"8.15"}},{"$f":"HLOOKUP(BG8,'Premissas macroeconomicas'!BC4:DP6,3,0)","v":{"v":8.494178557054033,"d":"8.49"}},{"$f":"HLOOKUP(BH8,'Premissas macroeconomicas'!BD4:DQ6,3,0)","v":{"v":8.850934056450303,"d":"8.85"}},{"$f":"HLOOKUP(BI8,'Premissas macroeconomicas'!BE4:DR6,3,0)","v":{"v":9.222673286821216,"d":"9.22"}},{"$f":"HLOOKUP(BJ8,'Premissas macroeconomicas'!BF4:DS6,3,0)","v":{"v":9.610025564867707,"d":"9.61"}},{"$f":"HLOOKUP(BK8,'Premissas macroeconomicas'!BG4:DT6,3,0)","v":{"v":10.013646638592151,"d":"10.01"}},{"$f":"HLOOKUP(BL8,'Premissas macroeconomicas'!BH4:DU6,3,0)","v":{"v":10.434219797413022,"d":"10.43"}},{"$f":"HLOOKUP(BM8,'Premissas macroeconomicas'!BI4:DV6,3,0)","v":{"v":10.872457028904368,"d":"10.87"}}]
[null,"Operação (horas)",{"$nulls":5},{"$f":"IF(H8<Resultados!$C$13-1,0,IF(H8<Resultados!$C$13,1000,IF(H8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(I8<Resultados!$C$13-1,0,IF(I8<Resultados!$C$13,1000,IF(I8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(J8<Resultados!$C$13-1,0,IF(J8<Resultados!$C$13,1000,IF(J8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(K8<Resultados!$C$13-1,0,IF(K8<Resultados!$C$13,1000,IF(K8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(L8<Resultados!$C$13-1,0,IF(L8<Resultados!$C$13,1000,IF(L8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":1000,"d":"1,000"}},{"$f":"IF(M8<Resultados!$C$13-1,0,IF(M8<Resultados!$C$13,1000,IF(M8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(N8<Resultados!$C$13-1,0,IF(N8<Resultados!$C$13,1000,IF(N8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(O8<Resultados!$C$13-1,0,IF(O8<Resultados!$C$13,1000,IF(O8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(P8<Resultados!$C$13-1,0,IF(P8<Resultados!$C$13,1000,IF(P8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(Q8<Resultados!$C$13-1,0,IF(Q8<Resultados!$C$13,1000,IF(Q8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(R8<Resultados!$C$13-1,0,IF(R8<Resultados!$C$13,1000,IF(R8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(S8<Resultados!$C$13-1,0,IF(S8<Resultados!$C$13,1000,IF(S8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(T8<Resultados!$C$13-1,0,IF(T8<Resultados!$C$13,1000,IF(T8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(U8<Resultados!$C$13-1,0,IF(U8<Resultados!$C$13,1000,IF(U8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(V8<Resultados!$C$13-1,0,IF(V8<Resultados!$C$13,1000,IF(V8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(W8<Resultados!$C$13-1,0,IF(W8<Resultados!$C$13,1000,IF(W8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(X8<Resultados!$C$13-1,0,IF(X8<Resultados!$C$13,1000,IF(X8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(Y8<Resultados!$C$13-1,0,IF(Y8<Resultados!$C$13,1000,IF(Y8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(Z8<Resultados!$C$13-1,0,IF(Z8<Resultados!$C$13,1000,IF(Z8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AA8<Resultados!$C$13-1,0,IF(AA8<Resultados!$C$13,1000,IF(AA8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AB8<Resultados!$C$13-1,0,IF(AB8<Resultados!$C$13,1000,IF(AB8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AC8<Resultados!$C$13-1,0,IF(AC8<Resultados!$C$13,1000,IF(AC8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AD8<Resultados!$C$13-1,0,IF(AD8<Resultados!$C$13,1000,IF(AD8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AE8<Resultados!$C$13-1,0,IF(AE8<Resultados!$C$13,1000,IF(AE8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AF8<Resultados!$C$13-1,0,IF(AF8<Resultados!$C$13,1000,IF(AF8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AG8<Resultados!$C$13-1,0,IF(AG8<Resultados!$C$13,1000,IF(AG8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AH8<Resultados!$C$13-1,0,IF(AH8<Resultados!$C$13,1000,IF(AH8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AI8<Resultados!$C$13-1,0,IF(AI8<Resultados!$C$13,1000,IF(AI8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AJ8<Resultados!$C$13-1,0,IF(AJ8<Resultados!$C$13,1000,IF(AJ8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AK8<Resultados!$C$13-1,0,IF(AK8<Resultados!$C$13,1000,IF(AK8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AL8<Resultados!$C$13-1,0,IF(AL8<Resultados!$C$13,1000,IF(AL8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AM8<Resultados!$C$13-1,0,IF(AM8<Resultados!$C$13,1000,IF(AM8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AN8<Resultados!$C$13-1,0,IF(AN8<Resultados!$C$13,1000,IF(AN8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AO8<Resultados!$C$13-1,0,IF(AO8<Resultados!$C$13,1000,IF(AO8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AP8<Resultados!$C$13-1,0,IF(AP8<Resultados!$C$13,1000,IF(AP8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AQ8<Resultados!$C$13-1,0,IF(AQ8<Resultados!$C$13,1000,IF(AQ8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AR8<Resultados!$C$13-1,0,IF(AR8<Resultados!$C$13,1000,IF(AR8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AS8<Resultados!$C$13-1,0,IF(AS8<Resultados!$C$13,1000,IF(AS8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AT8<Resultados!$C$13-1,0,IF(AT8<Resultados!$C$13,1000,IF(AT8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AU8<Resultados!$C$13-1,0,IF(AU8<Resultados!$C$13,1000,IF(AU8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AV8<Resultados!$C$13-1,0,IF(AV8<Resultados!$C$13,1000,IF(AV8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AW8<Resultados!$C$13-1,0,IF(AW8<Resultados!$C$13,1000,IF(AW8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AX8<Resultados!$C$13-1,0,IF(AX8<Resultados!$C$13,1000,IF(AX8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AY8<Resultados!$C$13-1,0,IF(AY8<Resultados!$C$13,1000,IF(AY8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AZ8<Resultados!$C$13-1,0,IF(AZ8<Resultados!$C$13,1000,IF(AZ8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BA8<Resultados!$C$13-1,0,IF(BA8<Resultados!$C$13,1000,IF(BA8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BB8<Resultados!$C$13-1,0,IF(BB8<Resultados!$C$13,1000,IF(BB8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BC8<Resultados!$C$13-1,0,IF(BC8<Resultados!$C$13,1000,IF(BC8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BD8<Resultados!$C$13-1,0,IF(BD8<Resultados!$C$13,1000,IF(BD8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BE8<Resultados!$C$13-1,0,IF(BE8<Resultados!$C$13,1000,IF(BE8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BF8<Resultados!$C$13-1,0,IF(BF8<Resultados!$C$13,1000,IF(BF8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BG8<Resultados!$C$13-1,0,IF(BG8<Resultados!$C$13,1000,IF(BG8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BH8<Resultados!$C$13-1,0,IF(BH8<Resultados!$C$13,1000,IF(BH8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BI8<Resultados!$C$13-1,0,IF(BI8<Resultados!$C$13,1000,IF(BI8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BJ8<Resultados!$C$13-1,0,IF(BJ8<Resultados!$C$13,1000,IF(BJ8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BK8<Resultados!$C$13-1,0,IF(BK8<Resultados!$C$13,1000,IF(BK8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BL8<Resultados!$C$13-1,0,IF(BL8<Resultados!$C$13,1000,IF(BL8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BM8<Resultados!$C$13-1,0,IF(BM8<Resultados!$C$13,1000,IF(BM8>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},null,{"$f":"SUM(H13:BM13)","v":{"v":199000,"d":"199,000"}}]
[null,"Mão de obra / mão de obra pleno ano de operação",{"$nulls":5},{"$f":"IF(H8<Resultados!$C$13-1,0,IF(H8=Resultados!$C$13-1,0.5,IF(H8=Resultados!$C$15+1,0.5,IF(H8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(I8<Resultados!$C$13-1,0,IF(I8=Resultados!$C$13-1,0.5,IF(I8=Resultados!$C$15+1,0.5,IF(I8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(J8<Resultados!$C$13-1,0,IF(J8=Resultados!$C$13-1,0.5,IF(J8=Resultados!$C$15+1,0.5,IF(J8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(K8<Resultados!$C$13-1,0,IF(K8=Resultados!$C$13-1,0.5,IF(K8=Resultados!$C$15+1,0.5,IF(K8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(L8<Resultados!$C$13-1,0,IF(L8=Resultados!$C$13-1,0.5,IF(L8=Resultados!$C$15+1,0.5,IF(L8>Resultados!$C$15+1,0,1))))","v":0.5},{"$f":"IF(M8<Resultados!$C$13-1,0,IF(M8=Resultados!$C$13-1,0.5,IF(M8=Resultados!$C$15+1,0.5,IF(M8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(N8<Resultados!$C$13-1,0,IF(N8=Resultados!$C$13-1,0.5,IF(N8=Resultados!$C$15+1,0.5,IF(N8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(O8<Resultados!$C$13-1,0,IF(O8=Resultados!$C$13-1,0.5,IF(O8=Resultados!$C$15+1,0.5,IF(O8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(P8<Resultados!$C$13-1,0,IF(P8=Resultados!$C$13-1,0.5,IF(P8=Resultados!$C$15+1,0.5,IF(P8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Q8<Resultados!$C$13-1,0,IF(Q8=Resultados!$C$13-1,0.5,IF(Q8=Resultados!$C$15+1,0.5,IF(Q8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(R8<Resultados!$C$13-1,0,IF(R8=Resultados!$C$13-1,0.5,IF(R8=Resultados!$C$15+1,0.5,IF(R8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(S8<Resultados!$C$13-1,0,IF(S8=Resultados!$C$13-1,0.5,IF(S8=Resultados!$C$15+1,0.5,IF(S8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(T8<Resultados!$C$13-1,0,IF(T8=Resultados!$C$13-1,0.5,IF(T8=Resultados!$C$15+1,0.5,IF(T8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(U8<Resultados!$C$13-1,0,IF(U8=Resultados!$C$13-1,0.5,IF(U8=Resultados!$C$15+1,0.5,IF(U8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(V8<Resultados!$C$13-1,0,IF(V8=Resultados!$C$13-1,0.5,IF(V8=Resultados!$C$15+1,0.5,IF(V8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(W8<Resultados!$C$13-1,0,IF(W8=Resultados!$C$13-1,0.5,IF(W8=Resultados!$C$15+1,0.5,IF(W8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(X8<Resultados!$C$13-1,0,IF(X8=Resultados!$C$13-1,0.5,IF(X8=Resultados!$C$15+1,0.5,IF(X8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Y8<Resultados!$C$13-1,0,IF(Y8=Resultados!$C$13-1,0.5,IF(Y8=Resultados!$C$15+1,0.5,IF(Y8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Z8<Resultados!$C$13-1,0,IF(Z8=Resultados!$C$13-1,0.5,IF(Z8=Resultados!$C$15+1,0.5,IF(Z8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AA8<Resultados!$C$13-1,0,IF(AA8=Resultados!$C$13-1,0.5,IF(AA8=Resultados!$C$15+1,0.5,IF(AA8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AB8<Resultados!$C$13-1,0,IF(AB8=Resultados!$C$13-1,0.5,IF(AB8=Resultados!$C$15+1,0.5,IF(AB8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AC8<Resultados!$C$13-1,0,IF(AC8=Resultados!$C$13-1,0.5,IF(AC8=Resultados!$C$15+1,0.5,IF(AC8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AD8<Resultados!$C$13-1,0,IF(AD8=Resultados!$C$13-1,0.5,IF(AD8=Resultados!$C$15+1,0.5,IF(AD8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AE8<Resultados!$C$13-1,0,IF(AE8=Resultados!$C$13-1,0.5,IF(AE8=Resultados!$C$15+1,0.5,IF(AE8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AF8<Resultados!$C$13-1,0,IF(AF8=Resultados!$C$13-1,0.5,IF(AF8=Resultados!$C$15+1,0.5,IF(AF8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AG8<Resultados!$C$13-1,0,IF(AG8=Resultados!$C$13-1,0.5,IF(AG8=Resultados!$C$15+1,0.5,IF(AG8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AH8<Resultados!$C$13-1,0,IF(AH8=Resultados!$C$13-1,0.5,IF(AH8=Resultados!$C$15+1,0.5,IF(AH8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AI8<Resultados!$C$13-1,0,IF(AI8=Resultados!$C$13-1,0.5,IF(AI8=Resultados!$C$15+1,0.5,IF(AI8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AJ8<Resultados!$C$13-1,0,IF(AJ8=Resultados!$C$13-1,0.5,IF(AJ8=Resultados!$C$15+1,0.5,IF(AJ8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AK8<Resultados!$C$13-1,0,IF(AK8=Resultados!$C$13-1,0.5,IF(AK8=Resultados!$C$15+1,0.5,IF(AK8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AL8<Resultados!$C$13-1,0,IF(AL8=Resultados!$C$13-1,0.5,IF(AL8=Resultados!$C$15+1,0.5,IF(AL8>Resultados!$C$15+1,0,1))))","v":0.5},{"$f":"IF(AM8<Resultados!$C$13-1,0,IF(AM8=Resultados!$C$13-1,0.5,IF(AM8=Resultados!$C$15+1,0.5,IF(AM8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AN8<Resultados!$C$13-1,0,IF(AN8=Resultados!$C$13-1,0.5,IF(AN8=Resultados!$C$15+1,0.5,IF(AN8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AO8<Resultados!$C$13-1,0,IF(AO8=Resultados!$C$13-1,0.5,IF(AO8=Resultados!$C$15+1,0.5,IF(AO8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AP8<Resultados!$C$13-1,0,IF(AP8=Resultados!$C$13-1,0.5,IF(AP8=Resultados!$C$15+1,0.5,IF(AP8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AQ8<Resultados!$C$13-1,0,IF(AQ8=Resultados!$C$13-1,0.5,IF(AQ8=Resultados!$C$15+1,0.5,IF(AQ8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AR8<Resultados!$C$13-1,0,IF(AR8=Resultados!$C$13-1,0.5,IF(AR8=Resultados!$C$15+1,0.5,IF(AR8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AS8<Resultados!$C$13-1,0,IF(AS8=Resultados!$C$13-1,0.5,IF(AS8=Resultados!$C$15+1,0.5,IF(AS8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AT8<Resultados!$C$13-1,0,IF(AT8=Resultados!$C$13-1,0.5,IF(AT8=Resultados!$C$15+1,0.5,IF(AT8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AU8<Resultados!$C$13-1,0,IF(AU8=Resultados!$C$13-1,0.5,IF(AU8=Resultados!$C$15+1,0.5,IF(AU8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AV8<Resultados!$C$13-1,0,IF(AV8=Resultados!$C$13-1,0.5,IF(AV8=Resultados!$C$15+1,0.5,IF(AV8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AW8<Resultados!$C$13-1,0,IF(AW8=Resultados!$C$13-1,0.5,IF(AW8=Resultados!$C$15+1,0.5,IF(AW8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AX8<Resultados!$C$13-1,0,IF(AX8=Resultados!$C$13-1,0.5,IF(AX8=Resultados!$C$15+1,0.5,IF(AX8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AY8<Resultados!$C$13-1,0,IF(AY8=Resultados!$C$13-1,0.5,IF(AY8=Resultados!$C$15+1,0.5,IF(AY8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AZ8<Resultados!$C$13-1,0,IF(AZ8=Resultados!$C$13-1,0.5,IF(AZ8=Resultados!$C$15+1,0.5,IF(AZ8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BA8<Resultados!$C$13-1,0,IF(BA8=Resultados!$C$13-1,0.5,IF(BA8=Resultados!$C$15+1,0.5,IF(BA8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BB8<Resultados!$C$13-1,0,IF(BB8=Resultados!$C$13-1,0.5,IF(BB8=Resultados!$C$15+1,0.5,IF(BB8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BC8<Resultados!$C$13-1,0,IF(BC8=Resultados!$C$13-1,0.5,IF(BC8=Resultados!$C$15+1,0.5,IF(BC8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BD8<Resultados!$C$13-1,0,IF(BD8=Resultados!$C$13-1,0.5,IF(BD8=Resultados!$C$15+1,0.5,IF(BD8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BE8<Resultados!$C$13-1,0,IF(BE8=Resultados!$C$13-1,0.5,IF(BE8=Resultados!$C$15+1,0.5,IF(BE8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BF8<Resultados!$C$13-1,0,IF(BF8=Resultados!$C$13-1,0.5,IF(BF8=Resultados!$C$15+1,0.5,IF(BF8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BG8<Resultados!$C$13-1,0,IF(BG8=Resultados!$C$13-1,0.5,IF(BG8=Resultados!$C$15+1,0.5,IF(BG8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BH8<Resultados!$C$13-1,0,IF(BH8=Resultados!$C$13-1,0.5,IF(BH8=Resultados!$C$15+1,0.5,IF(BH8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BI8<Resultados!$C$13-1,0,IF(BI8=Resultados!$C$13-1,0.5,IF(BI8=Resultados!$C$15+1,0.5,IF(BI8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BJ8<Resultados!$C$13-1,0,IF(BJ8=Resultados!$C$13-1,0.5,IF(BJ8=Resultados!$C$15+1,0.5,IF(BJ8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BK8<Resultados!$C$13-1,0,IF(BK8=Resultados!$C$13-1,0.5,IF(BK8=Resultados!$C$15+1,0.5,IF(BK8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BL8<Resultados!$C$13-1,0,IF(BL8=Resultados!$C$13-1,0.5,IF(BL8=Resultados!$C$15+1,0.5,IF(BL8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BM8<Resultados!$C$13-1,0,IF(BM8=Resultados!$C$13-1,0.5,IF(BM8=Resultados!$C$15+1,0.5,IF(BM8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}}]
[null,"Serviços terceirizados / serviçoes em pleno ano de operação",{"$nulls":5},{"$f":"IF(OR(H8<Resultados!$C$13,H8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(I8<Resultados!$C$13,I8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(J8<Resultados!$C$13,J8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(K8<Resultados!$C$13,K8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(L8<Resultados!$C$13,L8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(M8<Resultados!$C$13,M8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(N8<Resultados!$C$13,N8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(O8<Resultados!$C$13,O8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(P8<Resultados!$C$13,P8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Q8<Resultados!$C$13,Q8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(R8<Resultados!$C$13,R8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(S8<Resultados!$C$13,S8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(T8<Resultados!$C$13,T8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(U8<Resultados!$C$13,U8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(V8<Resultados!$C$13,V8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(W8<Resultados!$C$13,W8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(X8<Resultados!$C$13,X8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Y8<Resultados!$C$13,Y8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Z8<Resultados!$C$13,Z8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AA8<Resultados!$C$13,AA8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AB8<Resultados!$C$13,AB8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AC8<Resultados!$C$13,AC8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AD8<Resultados!$C$13,AD8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AE8<Resultados!$C$13,AE8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AF8<Resultados!$C$13,AF8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AG8<Resultados!$C$13,AG8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AH8<Resultados!$C$13,AH8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AI8<Resultados!$C$13,AI8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AJ8<Resultados!$C$13,AJ8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AK8<Resultados!$C$13,AK8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AL8<Resultados!$C$13,AL8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AM8<Resultados!$C$13,AM8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AN8<Resultados!$C$13,AN8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AO8<Resultados!$C$13,AO8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AP8<Resultados!$C$13,AP8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AQ8<Resultados!$C$13,AQ8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AR8<Resultados!$C$13,AR8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AS8<Resultados!$C$13,AS8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AT8<Resultados!$C$13,AT8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AU8<Resultados!$C$13,AU8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AV8<Resultados!$C$13,AV8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AW8<Resultados!$C$13,AW8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AX8<Resultados!$C$13,AX8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AY8<Resultados!$C$13,AY8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AZ8<Resultados!$C$13,AZ8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BA8<Resultados!$C$13,BA8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BB8<Resultados!$C$13,BB8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BC8<Resultados!$C$13,BC8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BD8<Resultados!$C$13,BD8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BE8<Resultados!$C$13,BE8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BF8<Resultados!$C$13,BF8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BG8<Resultados!$C$13,BG8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BH8<Resultados!$C$13,BH8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BI8<Resultados!$C$13,BI8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BJ8<Resultados!$C$13,BJ8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BK8<Resultados!$C$13,BK8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BL8<Resultados!$C$13,BL8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BM8<Resultados!$C$13,BM8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}}]
[null,"Manutenção / manutenção em pleno ano de operação",{"$nulls":5},{"$f":"IF(OR(H8<Resultados!$C$13,H8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(I8<Resultados!$C$13,I8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(J8<Resultados!$C$13,J8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(K8<Resultados!$C$13,K8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(L8<Resultados!$C$13,L8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(M8<Resultados!$C$13,M8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(N8<Resultados!$C$13,N8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(O8<Resultados!$C$13,O8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(P8<Resultados!$C$13,P8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Q8<Resultados!$C$13,Q8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(R8<Resultados!$C$13,R8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(S8<Resultados!$C$13,S8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(T8<Resultados!$C$13,T8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(U8<Resultados!$C$13,U8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(V8<Resultados!$C$13,V8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(W8<Resultados!$C$13,W8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(X8<Resultados!$C$13,X8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Y8<Resultados!$C$13,Y8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Z8<Resultados!$C$13,Z8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AA8<Resultados!$C$13,AA8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AB8<Resultados!$C$13,AB8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AC8<Resultados!$C$13,AC8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AD8<Resultados!$C$13,AD8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AE8<Resultados!$C$13,AE8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AF8<Resultados!$C$13,AF8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AG8<Resultados!$C$13,AG8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AH8<Resultados!$C$13,AH8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AI8<Resultados!$C$13,AI8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AJ8<Resultados!$C$13,AJ8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AK8<Resultados!$C$13,AK8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AL8<Resultados!$C$13,AL8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AM8<Resultados!$C$13,AM8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AN8<Resultados!$C$13,AN8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AO8<Resultados!$C$13,AO8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AP8<Resultados!$C$13,AP8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AQ8<Resultados!$C$13,AQ8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AR8<Resultados!$C$13,AR8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AS8<Resultados!$C$13,AS8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AT8<Resultados!$C$13,AT8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AU8<Resultados!$C$13,AU8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AV8<Resultados!$C$13,AV8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AW8<Resultados!$C$13,AW8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AX8<Resultados!$C$13,AX8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AY8<Resultados!$C$13,AY8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AZ8<Resultados!$C$13,AZ8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BA8<Resultados!$C$13,BA8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BB8<Resultados!$C$13,BB8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BC8<Resultados!$C$13,BC8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BD8<Resultados!$C$13,BD8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BE8<Resultados!$C$13,BE8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BF8<Resultados!$C$13,BF8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BG8<Resultados!$C$13,BG8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BH8<Resultados!$C$13,BH8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BI8<Resultados!$C$13,BI8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BJ8<Resultados!$C$13,BJ8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BK8<Resultados!$C$13,BK8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BL8<Resultados!$C$13,BL8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BM8<Resultados!$C$13,BM8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}}]
[null,"Outros custos fixos / outros custos fixos em pleno ano de operação",{"$nulls":5},{"$f":"IF(OR(H8<Resultados!$C$13,H8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(I8<Resultados!$C$13,I8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(J8<Resultados!$C$13,J8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(K8<Resultados!$C$13,K8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(L8<Resultados!$C$13,L8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(M8<Resultados!$C$13,M8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(N8<Resultados!$C$13,N8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(O8<Resultados!$C$13,O8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(P8<Resultados!$C$13,P8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Q8<Resultados!$C$13,Q8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(R8<Resultados!$C$13,R8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(S8<Resultados!$C$13,S8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(T8<Resultados!$C$13,T8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(U8<Resultados!$C$13,U8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(V8<Resultados!$C$13,V8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(W8<Resultados!$C$13,W8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(X8<Resultados!$C$13,X8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Y8<Resultados!$C$13,Y8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Z8<Resultados!$C$13,Z8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AA8<Resultados!$C$13,AA8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AB8<Resultados!$C$13,AB8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AC8<Resultados!$C$13,AC8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AD8<Resultados!$C$13,AD8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AE8<Resultados!$C$13,AE8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AF8<Resultados!$C$13,AF8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AG8<Resultados!$C$13,AG8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AH8<Resultados!$C$13,AH8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AI8<Resultados!$C$13,AI8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AJ8<Resultados!$C$13,AJ8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AK8<Resultados!$C$13,AK8>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AL8<Resultados!$C$13,AL8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AM8<Resultados!$C$13,AM8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AN8<Resultados!$C$13,AN8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AO8<Resultados!$C$13,AO8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AP8<Resultados!$C$13,AP8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AQ8<Resultados!$C$13,AQ8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AR8<Resultados!$C$13,AR8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AS8<Resultados!$C$13,AS8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AT8<Resultados!$C$13,AT8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AU8<Resultados!$C$13,AU8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AV8<Resultados!$C$13,AV8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AW8<Resultados!$C$13,AW8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AX8<Resultados!$C$13,AX8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AY8<Resultados!$C$13,AY8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AZ8<Resultados!$C$13,AZ8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BA8<Resultados!$C$13,BA8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BB8<Resultados!$C$13,BB8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BC8<Resultados!$C$13,BC8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BD8<Resultados!$C$13,BD8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BE8<Resultados!$C$13,BE8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BF8<Resultados!$C$13,BF8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BG8<Resultados!$C$13,BG8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BH8<Resultados!$C$13,BH8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BI8<Resultados!$C$13,BI8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BJ8<Resultados!$C$13,BJ8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BK8<Resultados!$C$13,BK8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BL8<Resultados!$C$13,BL8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BM8<Resultados!$C$13,BM8>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}}]
[null,"Custos administrativos / custos administrativos em pleno ano de operação",{"$nulls":5},{"$f":"IF(H8<Resultados!$C$13-1,0,IF(H8=Resultados!$C$13-1,0.5,IF(H8=Resultados!$C$15+1,0.5,IF(H8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(I8<Resultados!$C$13-1,0,IF(I8=Resultados!$C$13-1,0.5,IF(I8=Resultados!$C$15+1,0.5,IF(I8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(J8<Resultados!$C$13-1,0,IF(J8=Resultados!$C$13-1,0.5,IF(J8=Resultados!$C$15+1,0.5,IF(J8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(K8<Resultados!$C$13-1,0,IF(K8=Resultados!$C$13-1,0.5,IF(K8=Resultados!$C$15+1,0.5,IF(K8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(L8<Resultados!$C$13-1,0,IF(L8=Resultados!$C$13-1,0.5,IF(L8=Resultados!$C$15+1,0.5,IF(L8>Resultados!$C$15+1,0,1))))","v":0.5},{"$f":"IF(M8<Resultados!$C$13-1,0,IF(M8=Resultados!$C$13-1,0.5,IF(M8=Resultados!$C$15+1,0.5,IF(M8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(N8<Resultados!$C$13-1,0,IF(N8=Resultados!$C$13-1,0.5,IF(N8=Resultados!$C$15+1,0.5,IF(N8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(O8<Resultados!$C$13-1,0,IF(O8=Resultados!$C$13-1,0.5,IF(O8=Resultados!$C$15+1,0.5,IF(O8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(P8<Resultados!$C$13-1,0,IF(P8=Resultados!$C$13-1,0.5,IF(P8=Resultados!$C$15+1,0.5,IF(P8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Q8<Resultados!$C$13-1,0,IF(Q8=Resultados!$C$13-1,0.5,IF(Q8=Resultados!$C$15+1,0.5,IF(Q8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(R8<Resultados!$C$13-1,0,IF(R8=Resultados!$C$13-1,0.5,IF(R8=Resultados!$C$15+1,0.5,IF(R8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(S8<Resultados!$C$13-1,0,IF(S8=Resultados!$C$13-1,0.5,IF(S8=Resultados!$C$15+1,0.5,IF(S8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(T8<Resultados!$C$13-1,0,IF(T8=Resultados!$C$13-1,0.5,IF(T8=Resultados!$C$15+1,0.5,IF(T8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(U8<Resultados!$C$13-1,0,IF(U8=Resultados!$C$13-1,0.5,IF(U8=Resultados!$C$15+1,0.5,IF(U8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(V8<Resultados!$C$13-1,0,IF(V8=Resultados!$C$13-1,0.5,IF(V8=Resultados!$C$15+1,0.5,IF(V8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(W8<Resultados!$C$13-1,0,IF(W8=Resultados!$C$13-1,0.5,IF(W8=Resultados!$C$15+1,0.5,IF(W8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(X8<Resultados!$C$13-1,0,IF(X8=Resultados!$C$13-1,0.5,IF(X8=Resultados!$C$15+1,0.5,IF(X8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Y8<Resultados!$C$13-1,0,IF(Y8=Resultados!$C$13-1,0.5,IF(Y8=Resultados!$C$15+1,0.5,IF(Y8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Z8<Resultados!$C$13-1,0,IF(Z8=Resultados!$C$13-1,0.5,IF(Z8=Resultados!$C$15+1,0.5,IF(Z8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AA8<Resultados!$C$13-1,0,IF(AA8=Resultados!$C$13-1,0.5,IF(AA8=Resultados!$C$15+1,0.5,IF(AA8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AB8<Resultados!$C$13-1,0,IF(AB8=Resultados!$C$13-1,0.5,IF(AB8=Resultados!$C$15+1,0.5,IF(AB8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AC8<Resultados!$C$13-1,0,IF(AC8=Resultados!$C$13-1,0.5,IF(AC8=Resultados!$C$15+1,0.5,IF(AC8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AD8<Resultados!$C$13-1,0,IF(AD8=Resultados!$C$13-1,0.5,IF(AD8=Resultados!$C$15+1,0.5,IF(AD8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AE8<Resultados!$C$13-1,0,IF(AE8=Resultados!$C$13-1,0.5,IF(AE8=Resultados!$C$15+1,0.5,IF(AE8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AF8<Resultados!$C$13-1,0,IF(AF8=Resultados!$C$13-1,0.5,IF(AF8=Resultados!$C$15+1,0.5,IF(AF8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AG8<Resultados!$C$13-1,0,IF(AG8=Resultados!$C$13-1,0.5,IF(AG8=Resultados!$C$15+1,0.5,IF(AG8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AH8<Resultados!$C$13-1,0,IF(AH8=Resultados!$C$13-1,0.5,IF(AH8=Resultados!$C$15+1,0.5,IF(AH8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AI8<Resultados!$C$13-1,0,IF(AI8=Resultados!$C$13-1,0.5,IF(AI8=Resultados!$C$15+1,0.5,IF(AI8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AJ8<Resultados!$C$13-1,0,IF(AJ8=Resultados!$C$13-1,0.5,IF(AJ8=Resultados!$C$15+1,0.5,IF(AJ8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AK8<Resultados!$C$13-1,0,IF(AK8=Resultados!$C$13-1,0.5,IF(AK8=Resultados!$C$15+1,0.5,IF(AK8>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AL8<Resultados!$C$13-1,0,IF(AL8=Resultados!$C$13-1,0.5,IF(AL8=Resultados!$C$15+1,0.5,IF(AL8>Resultados!$C$15+1,0,1))))","v":0.5},{"$f":"IF(AM8<Resultados!$C$13-1,0,IF(AM8=Resultados!$C$13-1,0.5,IF(AM8=Resultados!$C$15+1,0.5,IF(AM8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AN8<Resultados!$C$13-1,0,IF(AN8=Resultados!$C$13-1,0.5,IF(AN8=Resultados!$C$15+1,0.5,IF(AN8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AO8<Resultados!$C$13-1,0,IF(AO8=Resultados!$C$13-1,0.5,IF(AO8=Resultados!$C$15+1,0.5,IF(AO8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AP8<Resultados!$C$13-1,0,IF(AP8=Resultados!$C$13-1,0.5,IF(AP8=Resultados!$C$15+1,0.5,IF(AP8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AQ8<Resultados!$C$13-1,0,IF(AQ8=Resultados!$C$13-1,0.5,IF(AQ8=Resultados!$C$15+1,0.5,IF(AQ8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AR8<Resultados!$C$13-1,0,IF(AR8=Resultados!$C$13-1,0.5,IF(AR8=Resultados!$C$15+1,0.5,IF(AR8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AS8<Resultados!$C$13-1,0,IF(AS8=Resultados!$C$13-1,0.5,IF(AS8=Resultados!$C$15+1,0.5,IF(AS8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AT8<Resultados!$C$13-1,0,IF(AT8=Resultados!$C$13-1,0.5,IF(AT8=Resultados!$C$15+1,0.5,IF(AT8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AU8<Resultados!$C$13-1,0,IF(AU8=Resultados!$C$13-1,0.5,IF(AU8=Resultados!$C$15+1,0.5,IF(AU8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AV8<Resultados!$C$13-1,0,IF(AV8=Resultados!$C$13-1,0.5,IF(AV8=Resultados!$C$15+1,0.5,IF(AV8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AW8<Resultados!$C$13-1,0,IF(AW8=Resultados!$C$13-1,0.5,IF(AW8=Resultados!$C$15+1,0.5,IF(AW8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AX8<Resultados!$C$13-1,0,IF(AX8=Resultados!$C$13-1,0.5,IF(AX8=Resultados!$C$15+1,0.5,IF(AX8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AY8<Resultados!$C$13-1,0,IF(AY8=Resultados!$C$13-1,0.5,IF(AY8=Resultados!$C$15+1,0.5,IF(AY8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AZ8<Resultados!$C$13-1,0,IF(AZ8=Resultados!$C$13-1,0.5,IF(AZ8=Resultados!$C$15+1,0.5,IF(AZ8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BA8<Resultados!$C$13-1,0,IF(BA8=Resultados!$C$13-1,0.5,IF(BA8=Resultados!$C$15+1,0.5,IF(BA8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BB8<Resultados!$C$13-1,0,IF(BB8=Resultados!$C$13-1,0.5,IF(BB8=Resultados!$C$15+1,0.5,IF(BB8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BC8<Resultados!$C$13-1,0,IF(BC8=Resultados!$C$13-1,0.5,IF(BC8=Resultados!$C$15+1,0.5,IF(BC8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BD8<Resultados!$C$13-1,0,IF(BD8=Resultados!$C$13-1,0.5,IF(BD8=Resultados!$C$15+1,0.5,IF(BD8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BE8<Resultados!$C$13-1,0,IF(BE8=Resultados!$C$13-1,0.5,IF(BE8=Resultados!$C$15+1,0.5,IF(BE8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BF8<Resultados!$C$13-1,0,IF(BF8=Resultados!$C$13-1,0.5,IF(BF8=Resultados!$C$15+1,0.5,IF(BF8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BG8<Resultados!$C$13-1,0,IF(BG8=Resultados!$C$13-1,0.5,IF(BG8=Resultados!$C$15+1,0.5,IF(BG8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BH8<Resultados!$C$13-1,0,IF(BH8=Resultados!$C$13-1,0.5,IF(BH8=Resultados!$C$15+1,0.5,IF(BH8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BI8<Resultados!$C$13-1,0,IF(BI8=Resultados!$C$13-1,0.5,IF(BI8=Resultados!$C$15+1,0.5,IF(BI8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BJ8<Resultados!$C$13-1,0,IF(BJ8=Resultados!$C$13-1,0.5,IF(BJ8=Resultados!$C$15+1,0.5,IF(BJ8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BK8<Resultados!$C$13-1,0,IF(BK8=Resultados!$C$13-1,0.5,IF(BK8=Resultados!$C$15+1,0.5,IF(BK8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BL8<Resultados!$C$13-1,0,IF(BL8=Resultados!$C$13-1,0.5,IF(BL8=Resultados!$C$15+1,0.5,IF(BL8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BM8<Resultados!$C$13-1,0,IF(BM8=Resultados!$C$13-1,0.5,IF(BM8=Resultados!$C$15+1,0.5,IF(BM8>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}}]
[null,"Eletricidade vendida / vendas em pleno ano",{"$nulls":5},{"$f":"IF(OR(H8<Resultados!$C$13,H8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(I8<Resultados!$C$13,I8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(J8<Resultados!$C$13,J8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(K8<Resultados!$C$13,K8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(L8<Resultados!$C$13,L8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(M8<Resultados!$C$13,M8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(N8<Resultados!$C$13,N8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(O8<Resultados!$C$13,O8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(P8<Resultados!$C$13,P8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(Q8<Resultados!$C$13,Q8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(R8<Resultados!$C$13,R8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(S8<Resultados!$C$13,S8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(T8<Resultados!$C$13,T8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(U8<Resultados!$C$13,U8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(V8<Resultados!$C$13,V8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(W8<Resultados!$C$13,W8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(X8<Resultados!$C$13,X8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(Y8<Resultados!$C$13,Y8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(Z8<Resultados!$C$13,Z8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AA8<Resultados!$C$13,AA8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AB8<Resultados!$C$13,AB8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AC8<Resultados!$C$13,AC8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AD8<Resultados!$C$13,AD8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AE8<Resultados!$C$13,AE8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AF8<Resultados!$C$13,AF8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AG8<Resultados!$C$13,AG8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AH8<Resultados!$C$13,AH8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AI8<Resultados!$C$13,AI8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AJ8<Resultados!$C$13,AJ8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AK8<Resultados!$C$13,AK8>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AL8<Resultados!$C$13,AL8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AM8<Resultados!$C$13,AM8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AN8<Resultados!$C$13,AN8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AO8<Resultados!$C$13,AO8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AP8<Resultados!$C$13,AP8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AQ8<Resultados!$C$13,AQ8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AR8<Resultados!$C$13,AR8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AS8<Resultados!$C$13,AS8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AT8<Resultados!$C$13,AT8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AU8<Resultados!$C$13,AU8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AV8<Resultados!$C$13,AV8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AW8<Resultados!$C$13,AW8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AX8<Resultados!$C$13,AX8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AY8<Resultados!$C$13,AY8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AZ8<Resultados!$C$13,AZ8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BA8<Resultados!$C$13,BA8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BB8<Resultados!$C$13,BB8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BC8<Resultados!$C$13,BC8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BD8<Resultados!$C$13,BD8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BE8<Resultados!$C$13,BE8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BF8<Resultados!$C$13,BF8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BG8<Resultados!$C$13,BG8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BH8<Resultados!$C$13,BH8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BI8<Resultados!$C$13,BI8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BJ8<Resultados!$C$13,BJ8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BK8<Resultados!$C$13,BK8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BL8<Resultados!$C$13,BL8>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BM8<Resultados!$C$13,BM8>Resultados!$C$15),0,1)","v":0}]
[null,"Consumo de madeira (mil m³)",{"$nulls":5},{"$f":"H13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"I13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"J13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"K13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"L13*'Premissas do projeto'!$G$106/1000","v":{"v":162.6825264054076,"d":"163"}},{"$f":"M13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"N13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"O13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"P13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"Q13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"R13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"S13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"T13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"U13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"V13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"W13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"X13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"Y13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"Z13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AA13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AB13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AC13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AD13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AE13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AF13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AG13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AH13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AI13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AJ13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AK13*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AL13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AM13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AN13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AO13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AP13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AQ13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AR13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AS13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AT13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AU13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AV13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AW13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AX13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AY13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AZ13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BA13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BB13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BC13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BD13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BE13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BF13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BG13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BH13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BI13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BJ13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BK13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BL13*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BM13*'Premissas do projeto'!$G$106/1000","v":0},null,{"$f":"SUM(H20:BM20)","v":{"v":32373.8227546761,"d":"32,374"}}]
[null,"Output (GWh)",{"$nulls":5},{"$f":"'Premissas do projeto'!$G$45*H13*H19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*I13*I19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*J13*J19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*K13*K19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*L13*L19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*M13*M19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*N13*N19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*O13*O19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*P13*P19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*Q13*Q19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*R13*R19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*S13*S19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*T13*T19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*U13*U19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*V13*V19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*W13*W19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*X13*X19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*Y13*Y19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*Z13*Z19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AA13*AA19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AB13*AB19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AC13*AC19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AD13*AD19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AE13*AE19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AF13*AF19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AG13*AG19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AH13*AH19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AI13*AI19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AJ13*AJ19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AK13*AK19/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AL13*AL19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AM13*AM19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AN13*AN19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AO13*AO19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AP13*AP19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AQ13*AQ19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AR13*AR19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AS13*AS19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AT13*AT19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AU13*AU19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AV13*AV19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AW13*AW19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AX13*AX19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AY13*AY19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AZ13*AZ19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BA13*BA19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BB13*BB19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BC13*BC19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BD13*BD19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BE13*BE19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BF13*BF19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BG13*BG19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BH13*BH19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BI13*BI19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BJ13*BJ19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BK13*BK19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BL13*BL19/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BM13*BM19/1000","v":0},null,{"$f":"SUM(H21:BM21)","v":{"v":19800,"d":"19,800"}}]
[]
[]
[]
[{"$nulls":6},{"$f":"'Premissas do projeto'!$F$16","v":2017},{"$f":"G25+1","v":2018},{"$f":"H25+1","v":2019},{"$f":"I25+1","v":2020},{"$f":"J25+1","v":2021},{"$f":"K25+1","v":2022},{"$f":"L25+1","v":2023},{"$f":"M25+1","v":2024},{"$f":"N25+1","v":2025},{"$f":"O25+1","v":2026},{"$f":"P25+1","v":2027},{"$f":"Q25+1","v":2028},{"$f":"R25+1","v":2029},{"$f":"S25+1","v":2030},{"$f":"T25+1","v":2031},{"$f":"U25+1","v":2032},{"$f":"V25+1","v":2033},{"$f":"W25+1","v":2034},{"$f":"X25+1","v":2035},{"$f":"Y25+1","v":2036},{"$f":"Z25+1","v":2037},{"$f":"AA25+1","v":2038},{"$f":"AB25+1","v":2039},{"$f":"AC25+1","v":2040},{"$f":"AD25+1","v":2041},{"$f":"AE25+1","v":2042},{"$f":"AF25+1","v":2043},{"$f":"AG25+1","v":2044},{"$f":"AH25+1","v":2045},{"$f":"AI25+1","v":2046},{"$f":"AJ25+1","v":2047},{"$f":"AK25+1","v":2048},{"$f":"AL25+1","v":2049},{"$f":"AM25+1","v":2050},{"$f":"AN25+1","v":2051},{"$f":"AO25+1","v":2052},{"$f":"AP25+1","v":2053},{"$f":"AQ25+1","v":2054},{"$f":"AR25+1","v":2055},{"$f":"AS25+1","v":2056},{"$f":"AT25+1","v":2057},{"$f":"AU25+1","v":2058},{"$f":"AV25+1","v":2059},{"$f":"AW25+1","v":2060},{"$f":"AX25+1","v":2061},{"$f":"AY25+1","v":2062},{"$f":"AZ25+1","v":2063},{"$f":"BA25+1","v":2064},{"$f":"BB25+1","v":2065},{"$f":"BC25+1","v":2066},{"$f":"BD25+1","v":2067},{"$f":"BE25+1","v":2068},{"$f":"BF25+1","v":2069},{"$f":"BG25+1","v":2070},{"$f":"BH25+1","v":2071},{"$f":"BI25+1","v":2072},{"$f":"BJ25+1","v":2073},{"$f":"BK25+1","v":2074},{"$f":"BL25+1","v":2075}]
[]
[null,"DECLARAÇÃO DE RESULTADOS DO EXERCÍCIO PARA O PROJETO (Mil R$ NOMINAIS)"]
[]
[null,"Receita bruta",{"$nulls":3},{"$f":"'Premissas do projeto'!G33","v":{"v":431923.0293224148,"d":"431,923"}},null,{"$f":"$F29*H19*IF('Premissas do projeto'!$G$35=\"Sim\",H12,1)","v":0},{"$f":"$F29*I19*IF('Premissas do projeto'!$G$35=\"Sim\",I12,1)","v":0},{"$f":"$F29*J19*IF('Premissas do projeto'!$G$35=\"Sim\",J12,1)","v":0},{"$f":"$F29*K19*IF('Premissas do projeto'!$G$35=\"Sim\",K12,1)","v":0},{"$f":"$F29*L19*IF('Premissas do projeto'!$G$35=\"Sim\",L12,1)","v":0},{"$f":"$F29*M19*IF('Premissas do projeto'!$G$35=\"Sim\",M12,1)","v":{"v":552856.8235950593,"d":"552,857"}},{"$f":"$F29*N19*IF('Premissas do projeto'!$G$35=\"Sim\",N12,1)","v":{"v":576076.8101860518,"d":"576,077"}},{"$f":"$F29*O19*IF('Premissas do projeto'!$G$35=\"Sim\",O12,1)","v":{"v":600272.0362138661,"d":"600,272"}},{"$f":"$F29*P19*IF('Premissas do projeto'!$G$35=\"Sim\",P12,1)","v":{"v":625483.4617348484,"d":"625,483"}},{"$f":"$F29*Q19*IF('Premissas do projeto'!$G$35=\"Sim\",Q12,1)","v":{"v":651753.767127712,"d":"651,754"}},{"$f":"$F29*R19*IF('Premissas do projeto'!$G$35=\"Sim\",R12,1)","v":{"v":679127.425347076,"d":"679,127"}},{"$f":"$F29*S19*IF('Premissas do projeto'!$G$35=\"Sim\",S12,1)","v":{"v":707650.7772116531,"d":"707,651"}},{"$f":"$F29*T19*IF('Premissas do projeto'!$G$35=\"Sim\",T12,1)","v":{"v":737372.1098545425,"d":"737,372"}},{"$f":"$F29*U19*IF('Premissas do projeto'!$G$35=\"Sim\",U12,1)","v":{"v":768341.7384684334,"d":"768,342"}},{"$f":"$F29*V19*IF('Premissas do projeto'!$G$35=\"Sim\",V12,1)","v":{"v":800612.0914841077,"d":"800,612"}},{"$f":"$F29*W19*IF('Premissas do projeto'!$G$35=\"Sim\",W12,1)","v":{"v":834237.7993264402,"d":"834,238"}},{"$f":"$F29*X19*IF('Premissas do projeto'!$G$35=\"Sim\",X12,1)","v":{"v":869275.7868981507,"d":"869,276"}},{"$f":"$F29*Y19*IF('Premissas do projeto'!$G$35=\"Sim\",Y12,1)","v":{"v":905785.369947873,"d":"905,785"}},{"$f":"$F29*Z19*IF('Premissas do projeto'!$G$35=\"Sim\",Z12,1)","v":{"v":943828.3554856838,"d":"943,828"}},{"$f":"$F29*AA19*IF('Premissas do projeto'!$G$35=\"Sim\",AA12,1)","v":{"v":983469.1464160825,"d":"983,469"}},{"$f":"$F29*AB19*IF('Premissas do projeto'!$G$35=\"Sim\",AB12,1)","v":{"v":1024774.8505655582,"d":"1,024,775"}},{"$f":"$F29*AC19*IF('Premissas do projeto'!$G$35=\"Sim\",AC12,1)","v":{"v":1067815.3942893115,"d":"1,067,815"}},{"$f":"$F29*AD19*IF('Premissas do projeto'!$G$35=\"Sim\",AD12,1)","v":{"v":1112663.6408494627,"d":"1,112,664"}},{"$f":"$F29*AE19*IF('Premissas do projeto'!$G$35=\"Sim\",AE12,1)","v":{"v":1159395.51376514,"d":"1,159,396"}},{"$f":"$F29*AF19*IF('Premissas do projeto'!$G$35=\"Sim\",AF12,1)","v":{"v":1208090.125343276,"d":"1,208,090"}},{"$f":"$F29*AG19*IF('Premissas do projeto'!$G$35=\"Sim\",AG12,1)","v":{"v":1258829.9106076937,"d":"1,258,830"}},{"$f":"$F29*AH19*IF('Premissas do projeto'!$G$35=\"Sim\",AH12,1)","v":{"v":1311700.766853217,"d":"1,311,701"}},{"$f":"$F29*AI19*IF('Premissas do projeto'!$G$35=\"Sim\",AI12,1)","v":{"v":1366792.1990610522,"d":"1,366,792"}},{"$f":"$F29*AJ19*IF('Premissas do projeto'!$G$35=\"Sim\",AJ12,1)","v":{"v":1424197.4714216164,"d":"1,424,197"}},{"$f":"$F29*AK19*IF('Premissas do projeto'!$G$35=\"Sim\",AK12,1)","v":{"v":1484013.7652213243,"d":"1,484,014"}},{"$f":"$F29*AL19*IF('Premissas do projeto'!$G$35=\"Sim\",AL12,1)","v":0},{"$f":"$F29*AM19*IF('Premissas do projeto'!$G$35=\"Sim\",AM12,1)","v":0},{"$f":"$F29*AN19*IF('Premissas do projeto'!$G$35=\"Sim\",AN12,1)","v":0},{"$f":"$F29*AO19*IF('Premissas do projeto'!$G$35=\"Sim\",AO12,1)","v":0},{"$f":"$F29*AP19*IF('Premissas do projeto'!$G$35=\"Sim\",AP12,1)","v":0},{"$f":"$F29*AQ19*IF('Premissas do projeto'!$G$35=\"Sim\",AQ12,1)","v":0},{"$f":"$F29*AR19*IF('Premissas do projeto'!$G$35=\"Sim\",AR12,1)","v":0},{"$f":"$F29*AS19*IF('Premissas do projeto'!$G$35=\"Sim\",AS12,1)","v":0},{"$f":"$F29*AT19*IF('Premissas do projeto'!$G$35=\"Sim\",AT12,1)","v":0},{"$f":"$F29*AU19*IF('Premissas do projeto'!$G$35=\"Sim\",AU12,1)","v":0},{"$f":"$F29*AV19*IF('Premissas do projeto'!$G$35=\"Sim\",AV12,1)","v":0},{"$f":"$F29*AW19*IF('Premissas do projeto'!$G$35=\"Sim\",AW12,1)","v":0},{"$f":"$F29*AX19*IF('Premissas do projeto'!$G$35=\"Sim\",AX12,1)","v":0},{"$f":"$F29*AY19*IF('Premissas do projeto'!$G$35=\"Sim\",AY12,1)","v":0},{"$f":"$F29*AZ19*IF('Premissas do projeto'!$G$35=\"Sim\",AZ12,1)","v":0},{"$f":"$F29*BA19*IF('Premissas do projeto'!$G$35=\"Sim\",BA12,1)","v":0},{"$f":"$F29*BB19*IF('Premissas do projeto'!$G$35=\"Sim\",BB12,1)","v":0},{"$f":"$F29*BC19*IF('Premissas do projeto'!$G$35=\"Sim\",BC12,1)","v":0},{"$f":"$F29*BD19*IF('Premissas do projeto'!$G$35=\"Sim\",BD12,1)","v":0},{"$f":"$F29*BE19*IF('Premissas do projeto'!$G$35=\"Sim\",BE12,1)","v":0},{"$f":"$F29*BF19*IF('Premissas do projeto'!$G$35=\"Sim\",BF12,1)","v":0},{"$f":"$F29*BG19*IF('Premissas do projeto'!$G$35=\"Sim\",BG12,1)","v":0},{"$f":"$F29*BH19*IF('Premissas do projeto'!$G$35=\"Sim\",BH12,1)","v":0},{"$f":"$F29*BI19*IF('Premissas do projeto'!$G$35=\"Sim\",BI12,1)","v":0},{"$f":"$F29*BJ19*IF('Premissas do projeto'!$G$35=\"Sim\",BJ12,1)","v":0},{"$f":"$F29*BK19*IF('Premissas do projeto'!$G$35=\"Sim\",BK12,1)","v":0},{"$f":"$F29*BL19*IF('Premissas do projeto'!$G$35=\"Sim\",BL12,1)","v":0},{"$f":"$F29*BM19*IF('Premissas do projeto'!$G$35=\"Sim\",BM12,1)","v":0},null,{"$f":"SUM(H29:BM29)","v":{"v":23654417.13727523,"d":"23,654,417"}}]
[]
[]
[null,"Deducões",{"$nulls":5},{"$f":"H33+H38+H39","v":0},{"$f":"I33+I38+I39","v":0},0,0,0,{"v":-12765.09392874441,"d":"(12,765)"},{"v":-39291.54664227534,"d":"(39,292)"},{"v":-46545.64431971503,"d":"(46,546)"},{"v":-48188.01142498083,"d":"(48,188)"},{"v":-50211.90790483002,"d":"(50,212)"},{"v":-52320.80803683289,"d":"(52,321)"},{"v":-54518.28197437986,"d":"(54,518)"},{"v":-56808.04981730382,"d":"(56,808)"},{"v":-59193.98790963058,"d":"(59,194)"},{"v":-61680.13540183507,"d":"(61,680)"},{"v":-64270.70108871215,"d":"(64,271)"},{"v":-66970.07053443805,"d":"(66,970)"},{"v":-69782.81349688445,"d":"(69,783)"},{"v":-72713.6916637536,"d":"(72,714)"},{"v":-75767.66671363128,"d":"(75,768)"},{"v":-78949.90871560379,"d":"(78,950)"},{"v":-82265.80488165913,"d":"(82,266)"},{"v":-85720.96868668882,"d":"(85,721)"},{"v":-89321.24937152976,"d":"(89,321)"},{"v":-93072.741845134,"d":"(93,073)"},{"v":-96981.79700262965,"d":"(96,982)"},{"v":-101055.03247674012,"d":"(101,055)"},{"v":-105982.32087858053,"d":"(105,982)"},{"v":-111145.24042888658,"d":"(111,145)"},{"v":-116554.89240738851,"d":"(116,555)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H32:BM32)","v":{"v":-1792078.367552788,"d":"(1,792,078)"}}]
[{"$nulls":3},"ICMS",{"$nulls":3},{"$f":"-(H29*$A$35+H36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AN29*$A$35+AN36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Creditos iniciais",null,null,{"$f":"G37","v":0},0,0,0,{"v":16574.36263856722,"d":"16,574"},{"v":33869.84642832438,"d":"33,870"},{"v":40622.70154303157,"d":"40,623"},{"v":47562.71905092517,"d":"47,563"},{"v":54794.217294150294,"d":"54,794"},{"v":62631.90616310271,"d":"62,632"},{"v":70798.77796455112,"d":"70,799"},{"v":79308.65838166037,"d":"79,309"},{"v":88175.9537762882,"d":"88,176"},{"v":97415.6755774904,"d":"97,416"},{"v":107043.46569434309,"d":"107,043"},{"v":117075.6229961036,"d":"117,076"},{"v":127529.13090453805,"d":"127,529"},{"v":138421.68614512673,"d":"138,422"},{"v":149771.72870582016,"d":"149,772"},{"v":161598.47305406272,"d":"161,598"},{"v":173921.94066493146,"d":"173,922"},{"v":186762.9939154567,"d":"186,763"},{"v":200143.37140250398,"d":"200,143"},{"v":214085.72474400725,"d":"214,086"},{"v":228613.65692585366,"d":"228,614"},{"v":243751.7622593376,"d":"243,752"},{"v":259525.6680168279,"d":"259,526"},{"v":275962.0778161328,"d":"275,962"},{"v":292427.8713065401,"d":"292,428"},{"v":308896.52289121645,"d":"308,897"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"$f":"AM37","v":{"v":325339.2269903633,"d":"325,339"}},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"}]
[{"$f":"IF('Premissas do projeto'!G20=\"Consumidor(es) final(is) sem usar a rede\",VLOOKUP('Premissas do projeto'!G13,'Biblioteca impostos'!H8:I34,2,0),0)","v":{"v":0,"d":"0%"}},{"$nulls":3},"(+) Criados",null,null,{"$f":"-(H114+H125)*'Premissas do projeto'!$G$162-(H44+H48)*'Premissas do projeto'!$G$163-(H45+SUM(H50:H52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(I114+I125)*'Premissas do projeto'!$G$162-(I44+I48)*'Premissas do projeto'!$G$163-(I45+SUM(I50:I52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(J114+J125)*'Premissas do projeto'!$G$162-(J44+J48)*'Premissas do projeto'!$G$163-(J45+SUM(J50:J52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(K114+K125)*'Premissas do projeto'!$G$162-(K44+K48)*'Premissas do projeto'!$G$163-(K45+SUM(K50:K52))*'Premissas do projeto'!$G$164","v":{"v":16574.36263856722,"d":"16,574"}},{"$f":"-(L114+L125)*'Premissas do projeto'!$G$162-(L44+L48)*'Premissas do projeto'!$G$163-(L45+SUM(L50:L52))*'Premissas do projeto'!$G$164","v":{"v":17295.483789757156,"d":"17,295"}},{"$f":"-(M114+M125)*'Premissas do projeto'!$G$162-(M44+M48)*'Premissas do projeto'!$G$163-(M45+SUM(M50:M52))*'Premissas do projeto'!$G$164","v":{"v":6752.855114707195,"d":"6,753"}},{"$f":"-(N114+N125)*'Premissas do projeto'!$G$162-(N44+N48)*'Premissas do projeto'!$G$163-(N45+SUM(N50:N52))*'Premissas do projeto'!$G$164","v":{"v":6940.0175078935945,"d":"6,940"}},{"$f":"-(O114+O125)*'Premissas do projeto'!$G$162-(O44+O48)*'Premissas do projeto'!$G$163-(O45+SUM(O50:O52))*'Premissas do projeto'!$G$164","v":{"v":7231.498243225127,"d":"7,231"}},{"$f":"-(P114+P125)*'Premissas do projeto'!$G$162-(P44+P48)*'Premissas do projeto'!$G$163-(P45+SUM(P50:P52))*'Premissas do projeto'!$G$164","v":{"v":7837.688868952411,"d":"7,838"}},{"$f":"-(Q114+Q125)*'Premissas do projeto'!$G$162-(Q44+Q48)*'Premissas do projeto'!$G$163-(Q45+SUM(Q50:Q52))*'Premissas do projeto'!$G$164","v":{"v":8166.871801448412,"d":"8,167"}},{"$f":"-(R114+R125)*'Premissas do projeto'!$G$162-(R44+R48)*'Premissas do projeto'!$G$163-(R45+SUM(R50:R52))*'Premissas do projeto'!$G$164","v":{"v":8509.880417109245,"d":"8,510"}},{"$f":"-(S114+S125)*'Premissas do projeto'!$G$162-(S44+S48)*'Premissas do projeto'!$G$163-(S45+SUM(S50:S52))*'Premissas do projeto'!$G$164","v":{"v":8867.295394627832,"d":"8,867"}},{"$f":"-(T114+T125)*'Premissas do projeto'!$G$162-(T44+T48)*'Premissas do projeto'!$G$163-(T45+SUM(T50:T52))*'Premissas do projeto'!$G$164","v":{"v":9239.721801202202,"d":"9,240"}},{"$f":"-(U114+U125)*'Premissas do projeto'!$G$162-(U44+U48)*'Premissas do projeto'!$G$163-(U45+SUM(U50:U52))*'Premissas do projeto'!$G$164","v":{"v":9627.790116852695,"d":"9,628"}},{"$f":"-(V114+V125)*'Premissas do projeto'!$G$162-(V44+V48)*'Premissas do projeto'!$G$163-(V45+SUM(V50:V52))*'Premissas do projeto'!$G$164","v":{"v":10032.15730176051,"d":"10,032"}},{"$f":"-(W114+W125)*'Premissas do projeto'!$G$162-(W44+W48)*'Premissas do projeto'!$G$163-(W45+SUM(W50:W52))*'Premissas do projeto'!$G$164","v":{"v":10453.50790843445,"d":"10,454"}},{"$f":"-(X114+X125)*'Premissas do projeto'!$G$162-(X44+X48)*'Premissas do projeto'!$G$163-(X45+SUM(X50:X52))*'Premissas do projeto'!$G$164","v":{"v":10892.555240588696,"d":"10,893"}},{"$f":"-(Y114+Y125)*'Premissas do projeto'!$G$162-(Y44+Y48)*'Premissas do projeto'!$G$163-(Y45+SUM(Y50:Y52))*'Premissas do projeto'!$G$164","v":{"v":11350.042560693426,"d":"11,350"}},{"$f":"-(Z114+Z125)*'Premissas do projeto'!$G$162-(Z44+Z48)*'Premissas do projeto'!$G$163-(Z45+SUM(Z50:Z52))*'Premissas do projeto'!$G$164","v":{"v":11826.74434824255,"d":"11,827"}},{"$f":"-(AA114+AA125)*'Premissas do projeto'!$G$162-(AA44+AA48)*'Premissas do projeto'!$G$163-(AA45+SUM(AA50:AA52))*'Premissas do projeto'!$G$164","v":{"v":12323.467610868736,"d":"12,323"}},{"$f":"-(AB114+AB125)*'Premissas do projeto'!$G$162-(AB44+AB48)*'Premissas do projeto'!$G$163-(AB45+SUM(AB50:AB52))*'Premissas do projeto'!$G$164","v":{"v":12841.053250525227,"d":"12,841"}},{"$f":"-(AC114+AC125)*'Premissas do projeto'!$G$162-(AC44+AC48)*'Premissas do projeto'!$G$163-(AC45+SUM(AC50:AC52))*'Premissas do projeto'!$G$164","v":{"v":13380.37748704728,"d":"13,380"}},{"$f":"-(AD114+AD125)*'Premissas do projeto'!$G$162-(AD44+AD48)*'Premissas do projeto'!$G$163-(AD45+SUM(AD50:AD52))*'Premissas do projeto'!$G$164","v":{"v":13942.35334150327,"d":"13,942"}},{"$f":"-(AE114+AE125)*'Premissas do projeto'!$G$162-(AE44+AE48)*'Premissas do projeto'!$G$163-(AE45+SUM(AE50:AE52))*'Premissas do projeto'!$G$164","v":{"v":14527.932181846407,"d":"14,528"}},{"$f":"-(AF114+AF125)*'Premissas do projeto'!$G$162-(AF44+AF48)*'Premissas do projeto'!$G$163-(AF45+SUM(AF50:AF52))*'Premissas do projeto'!$G$164","v":{"v":15138.105333483954,"d":"15,138"}},{"$f":"-(AG114+AG125)*'Premissas do projeto'!$G$162-(AG44+AG48)*'Premissas do projeto'!$G$163-(AG45+SUM(AG50:AG52))*'Premissas do projeto'!$G$164","v":{"v":15773.905757490287,"d":"15,774"}},{"$f":"-(AH114+AH125)*'Premissas do projeto'!$G$162-(AH44+AH48)*'Premissas do projeto'!$G$163-(AH45+SUM(AH50:AH52))*'Premissas do projeto'!$G$164","v":{"v":16436.409799304878,"d":"16,436"}},{"$f":"-(AI114+AI125)*'Premissas do projeto'!$G$162-(AI44+AI48)*'Premissas do projeto'!$G$163-(AI45+SUM(AI50:AI52))*'Premissas do projeto'!$G$164","v":{"v":16465.793490407294,"d":"16,466"}},{"$f":"-(AJ114+AJ125)*'Premissas do projeto'!$G$162-(AJ44+AJ48)*'Premissas do projeto'!$G$163-(AJ45+SUM(AJ50:AJ52))*'Premissas do projeto'!$G$164","v":{"v":16468.651584676336,"d":"16,469"}},{"$f":"-(AK114+AK125)*'Premissas do projeto'!$G$162-(AK44+AK48)*'Premissas do projeto'!$G$163-(AK45+SUM(AK50:AK52))*'Premissas do projeto'!$G$164","v":{"v":16442.704099146904,"d":"16,443"}},{"$f":"-(AL114+AL125)*'Premissas do projeto'!$G$162-(AL44+AL48)*'Premissas do projeto'!$G$163-(AL45+SUM(AL50:AL52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AM114+AM125)*'Premissas do projeto'!$G$162-(AM44+AM48)*'Premissas do projeto'!$G$163-(AM45+SUM(AM50:AM52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AN114+AN125)*'Premissas do projeto'!$G$162-(AN44+AN48)*'Premissas do projeto'!$G$163-(AN45+SUM(AN50:AN52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AO114+AO125)*'Premissas do projeto'!$G$162-(AO44+AO48)*'Premissas do projeto'!$G$163-(AO45+SUM(AO50:AO52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AP114+AP125)*'Premissas do projeto'!$G$162-(AP44+AP48)*'Premissas do projeto'!$G$163-(AP45+SUM(AP50:AP52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AQ114+AQ125)*'Premissas do projeto'!$G$162-(AQ44+AQ48)*'Premissas do projeto'!$G$163-(AQ45+SUM(AQ50:AQ52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AR114+AR125)*'Premissas do projeto'!$G$162-(AR44+AR48)*'Premissas do projeto'!$G$163-(AR45+SUM(AR50:AR52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AS114+AS125)*'Premissas do projeto'!$G$162-(AS44+AS48)*'Premissas do projeto'!$G$163-(AS45+SUM(AS50:AS52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AT114+AT125)*'Premissas do projeto'!$G$162-(AT44+AT48)*'Premissas do projeto'!$G$163-(AT45+SUM(AT50:AT52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AU114+AU125)*'Premissas do projeto'!$G$162-(AU44+AU48)*'Premissas do projeto'!$G$163-(AU45+SUM(AU50:AU52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AV114+AV125)*'Premissas do projeto'!$G$162-(AV44+AV48)*'Premissas do projeto'!$G$163-(AV45+SUM(AV50:AV52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AW114+AW125)*'Premissas do projeto'!$G$162-(AW44+AW48)*'Premissas do projeto'!$G$163-(AW45+SUM(AW50:AW52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AX114+AX125)*'Premissas do projeto'!$G$162-(AX44+AX48)*'Premissas do projeto'!$G$163-(AX45+SUM(AX50:AX52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AY114+AY125)*'Premissas do projeto'!$G$162-(AY44+AY48)*'Premissas do projeto'!$G$163-(AY45+SUM(AY50:AY52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AZ114+AZ125)*'Premissas do projeto'!$G$162-(AZ44+AZ48)*'Premissas do projeto'!$G$163-(AZ45+SUM(AZ50:AZ52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BA114+BA125)*'Premissas do projeto'!$G$162-(BA44+BA48)*'Premissas do projeto'!$G$163-(BA45+SUM(BA50:BA52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BB114+BB125)*'Premissas do projeto'!$G$162-(BB44+BB48)*'Premissas do projeto'!$G$163-(BB45+SUM(BB50:BB52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BC114+BC125)*'Premissas do projeto'!$G$162-(BC44+BC48)*'Premissas do projeto'!$G$163-(BC45+SUM(BC50:BC52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BD114+BD125)*'Premissas do projeto'!$G$162-(BD44+BD48)*'Premissas do projeto'!$G$163-(BD45+SUM(BD50:BD52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BE114+BE125)*'Premissas do projeto'!$G$162-(BE44+BE48)*'Premissas do projeto'!$G$163-(BE45+SUM(BE50:BE52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BF114+BF125)*'Premissas do projeto'!$G$162-(BF44+BF48)*'Premissas do projeto'!$G$163-(BF45+SUM(BF50:BF52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BG114+BG125)*'Premissas do projeto'!$G$162-(BG44+BG48)*'Premissas do projeto'!$G$163-(BG45+SUM(BG50:BG52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BH114+BH125)*'Premissas do projeto'!$G$162-(BH44+BH48)*'Premissas do projeto'!$G$163-(BH45+SUM(BH50:BH52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BI114+BI125)*'Premissas do projeto'!$G$162-(BI44+BI48)*'Premissas do projeto'!$G$163-(BI45+SUM(BI50:BI52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BJ114+BJ125)*'Premissas do projeto'!$G$162-(BJ44+BJ48)*'Premissas do projeto'!$G$163-(BJ45+SUM(BJ50:BJ52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BK114+BK125)*'Premissas do projeto'!$G$162-(BK44+BK48)*'Premissas do projeto'!$G$163-(BK45+SUM(BK50:BK52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BL114+BL125)*'Premissas do projeto'!$G$162-(BL44+BL48)*'Premissas do projeto'!$G$163-(BL45+SUM(BL50:BL52))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BM114+BM125)*'Premissas do projeto'!$G$162-(BM44+BM48)*'Premissas do projeto'!$G$163-(BM45+SUM(BM50:BM52))*'Premissas do projeto'!$G$164","v":0}]
[{"$nulls":4},"(-) Utilizados",null,null,{"$f":"-MIN(H34+H35,H29*$A$35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AN34+AN35,AN29*$A$35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Creditos finais",null,null,{"$f":"SUM(H34:H36)","v":0},0,0,{"v":16574.36263856722,"d":"16,574"},{"v":33869.84642832438,"d":"33,870"},{"v":40622.70154303157,"d":"40,623"},{"v":47562.71905092517,"d":"47,563"},{"v":54794.217294150294,"d":"54,794"},{"v":62631.90616310271,"d":"62,632"},{"v":70798.77796455112,"d":"70,799"},{"v":79308.65838166037,"d":"79,309"},{"v":88175.9537762882,"d":"88,176"},{"v":97415.6755774904,"d":"97,416"},{"v":107043.46569434309,"d":"107,043"},{"v":117075.6229961036,"d":"117,076"},{"v":127529.13090453805,"d":"127,529"},{"v":138421.68614512673,"d":"138,422"},{"v":149771.72870582016,"d":"149,772"},{"v":161598.47305406272,"d":"161,598"},{"v":173921.94066493146,"d":"173,922"},{"v":186762.9939154567,"d":"186,763"},{"v":200143.37140250398,"d":"200,143"},{"v":214085.72474400725,"d":"214,086"},{"v":228613.65692585366,"d":"228,614"},{"v":243751.7622593376,"d":"243,752"},{"v":259525.6680168279,"d":"259,526"},{"v":275962.0778161328,"d":"275,962"},{"v":292427.8713065401,"d":"292,428"},{"v":308896.52289121645,"d":"308,897"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"}]
[{"$nulls":3},"PIS",{"$nulls":3},{"$f":"IF($G$334=\"Presumido\",H218,IF($G$334=\"Real\",H247,H289))","v":0},0,0,0,0,0,{"v":-2021.9056869726282,"d":"(2,022)"},{"v":-7710.678444289575,"d":"(7,711)"},{"v":-7923.622115795399,"d":"(7,924)"},{"v":-8256.414244658805,"d":"(8,256)"},{"v":-8603.183642934477,"d":"(8,603)"},{"v":-8964.517355937724,"d":"(8,965)"},{"v":-9341.027084887108,"d":"(9,341)"},{"v":-9733.350222452365,"d":"(9,733)"},{"v":-10142.150931795368,"d":"(10,142)"},{"v":-10568.121270930773,"d":"(10,568)"},{"v":-11011.982364309864,"d":"(11,012)"},{"v":-11474.485623610879,"d":"(11,474)"},{"v":-11956.414019802538,"d":"(11,956)"},{"v":-12458.583408634244,"d":"(12,459)"},{"v":-12981.843911796886,"d":"(12,982)"},{"v":-13527.081356092353,"d":"(13,527)"},{"v":-14095.218773048231,"d":"(14,095)"},{"v":-14687.217961516257,"d":"(14,687)"},{"v":-15304.081115899942,"d":"(15,304)"},{"v":-15946.85252276774,"d":"(15,947)"},{"v":-16616.620328723988,"d":"(16,617)"},{"v":-17556.865073368805,"d":"(17,557)"},{"v":-18546.77865830392,"d":"(18,547)"},{"v":-19588.874674384162,"d":"(19,589)"},0,0,{"$f":"IF($G$334=\"Presumido\",AN218,IF($G$334=\"Real\",AN247,AN289))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"COFINS",{"$nulls":3},{"$f":"IF($G$334=\"Presumido\",H219,IF($G$334=\"Real\",H252,H294))","v":0},0,0,0,0,{"v":-12765.09392873802,"d":"(12,765)"},{"v":-37269.64095530273,"d":"(37,270)"},{"v":-38834.965875425456,"d":"(38,835)"},{"v":-40264.38930918543,"d":"(40,264)"},{"v":-41955.49366017121,"d":"(41,955)"},{"v":-43717.62439389841,"d":"(43,718)"},{"v":-45553.76461844214,"d":"(45,554)"},{"v":-47467.02273241671,"d":"(47,467)"},{"v":-49460.63768717821,"d":"(49,461)"},{"v":-51537.9844700397,"d":"(51,538)"},{"v":-53702.57981778138,"d":"(53,703)"},{"v":-55958.08817012819,"d":"(55,958)"},{"v":-58308.32787327358,"d":"(58,308)"},{"v":-60757.27764395106,"d":"(60,757)"},{"v":-63309.083304997024,"d":"(63,309)"},{"v":-65968.0648038069,"d":"(65,968)"},{"v":-68738.72352556678,"d":"(68,739)"},{"v":-71625.7499136406,"d":"(71,626)"},{"v":-74634.0314100135,"d":"(74,634)"},{"v":-77768.66072923406,"d":"(77,769)"},{"v":-81034.94447986191,"d":"(81,035)"},{"v":-84438.41214801613,"d":"(84,438)"},{"v":-88425.45580521174,"d":"(88,425)"},{"v":-92598.46177058267,"d":"(92,598)"},{"v":-96966.01773300435,"d":"(96,966)"},0,0,{"$f":"IF($G$334=\"Presumido\",AN219,IF($G$334=\"Real\",AN252,AN294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita líquida",{"$nulls":5},{"$f":"H29+H32","v":0},{"$f":"I29+I32","v":0},0,0,0,{"v":540091.7296663149,"d":"540,092"},{"v":536785.2635437765,"d":"536,785"},{"v":553726.3918941511,"d":"553,726"},{"v":577295.4503098676,"d":"577,295"},{"v":601541.859222882,"d":"601,542"},{"v":626806.6173102432,"d":"626,807"},{"v":653132.4952372732,"d":"653,132"},{"v":680564.0600372388,"d":"680,564"},{"v":709147.7505588029,"d":"709,148"},{"v":738931.9560822726,"d":"738,932"},{"v":769967.098237728,"d":"769,967"},{"v":802305.7163637127,"d":"802,306"},{"v":836002.5564509886,"d":"836,003"},{"v":871114.6638219302,"d":"871,115"},{"v":907701.4797024513,"d":"907,701"},{"v":945824.9418499544,"d":"945,825"},{"v":985549.5894076524,"d":"985,550"},{"v":1026942.6721627739,"d":"1,026,943"},{"v":1070074.2643936102,"d":"1,070,074"},{"v":1115017.383498142,"d":"1,115,017"},{"v":1161848.113605064,"d":"1,161,848"},{"v":1210645.7343764768,"d":"1,210,646"},{"v":1260809.8781824717,"d":"1,260,810"},{"v":1313052.2309927298,"d":"1,313,052"},{"v":1367458.8728139359,"d":"1,367,459"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H41:BM41)","v":{"v":21862338.769722443,"d":"21,862,339"}}]
[]
[null,"Custos variáveis",{"$nulls":5},{"$f":"SUM(H44:H45)","v":0},{"$f":"SUM(I44:I45)","v":0},0,0,{"v":-20254.78526199514,"d":"(20,255)"},{"v":-167155.45104455156,"d":"(167,155)"},{"v":-174175.9799884227,"d":"(174,176)"},{"v":-181491.3711479365,"d":"(181,491)"},{"v":-189114.00873614984,"d":"(189,114)"},{"v":-197056.79710306812,"d":"(197,057)"},{"v":-205333.182581397,"d":"(205,333)"},{"v":-213957.17624981565,"d":"(213,957)"},{"v":-222943.3776523079,"d":"(222,943)"},{"v":-232306.99951370485,"d":"(232,307)"},{"v":-242063.89349328048,"d":"(242,064)"},{"v":-252230.57701999828,"d":"(252,231)"},{"v":-262824.2612548382,"d":"(262,824)"},{"v":-273862.88022754143,"d":"(273,863)"},{"v":-285365.12119709817,"d":"(285,365)"},{"v":-297350.4562873763,"d":"(297,350)"},{"v":-309839.17545144615,"d":"(309,839)"},{"v":-322852.4208204068,"d":"(322,852)"},{"v":-336412.222494864,"d":"(336,412)"},{"v":-350541.5358396482,"d":"(350,542)"},{"v":-365264.2803449135,"d":"(365,264)"},{"v":-380605.38011939987,"d":"(380,605)"},{"v":-396590.8060844147,"d":"(396,591)"},{"v":-413247.61993996013,"d":"(413,248)"},{"v":-430604.0199774385,"d":"(430,604)"},{"v":-448689.38881649094,"d":"(448,689)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H43:BM43)","v":{"v":-7172133.168648466,"d":"(7,172,133)"}}]
[null,null,"Madeira outra que mínimo contratual ",null,null,"N/D",null,{"$f":"-IF(OR(H8<Resultados!$C$13,H8>Resultados!$C$15),'Premissas do projeto'!$G$127*H20,IF(H20<'Premissas do projeto'!$G$120,0,IF(H20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(H20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(H20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*H12","v":0},{"$f":"-IF(OR(I8<Resultados!$C$13,I8>Resultados!$C$15),'Premissas do projeto'!$G$127*I20,IF(I20<'Premissas do projeto'!$G$120,0,IF(I20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(I20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(I20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*I12","v":0},{"$f":"-IF(OR(J8<Resultados!$C$13,J8>Resultados!$C$15),'Premissas do projeto'!$G$127*J20,IF(J20<'Premissas do projeto'!$G$120,0,IF(J20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(J20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(J20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*J12","v":0},{"$f":"-IF(OR(K8<Resultados!$C$13,K8>Resultados!$C$15),'Premissas do projeto'!$G$127*K20,IF(K20<'Premissas do projeto'!$G$120,0,IF(K20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(K20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(K20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*K12","v":0},{"$f":"-IF(OR(L8<Resultados!$C$13,L8>Resultados!$C$15),'Premissas do projeto'!$G$127*L20,IF(L20<'Premissas do projeto'!$G$120,0,IF(L20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(L20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(L20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*L12","v":{"v":-17168.054947346398,"d":"(17,168)"}},{"$f":"-IF(OR(M8<Resultados!$C$13,M8>Resultados!$C$15),'Premissas do projeto'!$G$127*M20,IF(M20<'Premissas do projeto'!$G$120,0,IF(M20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(M20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(M20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*M12","v":{"v":-141681.77698066877,"d":"(141,682)"}},{"$f":"-IF(OR(N8<Resultados!$C$13,N8>Resultados!$C$15),'Premissas do projeto'!$G$127*N20,IF(N20<'Premissas do projeto'!$G$120,0,IF(N20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(N20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(N20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*N12","v":{"v":-147632.41161385685,"d":"(147,632)"}},{"$f":"-IF(OR(O8<Resultados!$C$13,O8>Resultados!$C$15),'Premissas do projeto'!$G$127*O20,IF(O20<'Premissas do projeto'!$G$120,0,IF(O20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(O20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(O20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*O12","v":{"v":-153832.97290163886,"d":"(153,833)"}},{"$f":"-IF(OR(P8<Resultados!$C$13,P8>Resultados!$C$15),'Premissas do projeto'!$G$127*P20,IF(P20<'Premissas do projeto'!$G$120,0,IF(P20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(P20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(P20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*P12","v":{"v":-160293.9577635077,"d":"(160,294)"}},{"$f":"-IF(OR(Q8<Resultados!$C$13,Q8>Resultados!$C$15),'Premissas do projeto'!$G$127*Q20,IF(Q20<'Premissas do projeto'!$G$120,0,IF(Q20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(Q20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(Q20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*Q12","v":{"v":-167026.303989575,"d":"(167,026)"}},{"$f":"-IF(OR(R8<Resultados!$C$13,R8>Resultados!$C$15),'Premissas do projeto'!$G$127*R20,IF(R20<'Premissas do projeto'!$G$120,0,IF(R20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(R20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(R20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*R12","v":{"v":-174041.40875713716,"d":"(174,041)"}},{"$f":"-IF(OR(S8<Resultados!$C$13,S8>Resultados!$C$15),'Premissas do projeto'!$G$127*S20,IF(S20<'Premissas do projeto'!$G$120,0,IF(S20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(S20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(S20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*S12","v":{"v":-181351.1479249369,"d":"(181,351)"}},{"$f":"-IF(OR(T8<Resultados!$C$13,T8>Resultados!$C$15),'Premissas do projeto'!$G$127*T20,IF(T20<'Premissas do projeto'!$G$120,0,IF(T20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(T20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(T20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*T12","v":{"v":-188967.89613778426,"d":"(188,968)"}},{"$f":"-IF(OR(U8<Resultados!$C$13,U8>Resultados!$C$15),'Premissas do projeto'!$G$127*U20,IF(U20<'Premissas do projeto'!$G$120,0,IF(U20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(U20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(U20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*U12","v":{"v":-196904.5477755712,"d":"(196,905)"}},{"$f":"-IF(OR(V8<Resultados!$C$13,V8>Resultados!$C$15),'Premissas do projeto'!$G$127*V20,IF(V20<'Premissas do projeto'!$G$120,0,IF(V20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(V20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(V20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*V12","v":{"v":-205174.53878214522,"d":"(205,175)"}},{"$f":"-IF(OR(W8<Resultados!$C$13,W8>Resultados!$C$15),'Premissas do projeto'!$G$127*W20,IF(W20<'Premissas do projeto'!$G$120,0,IF(W20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(W20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(W20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*W12","v":{"v":-213791.86941099534,"d":"(213,792)"}},{"$f":"-IF(OR(X8<Resultados!$C$13,X8>Resultados!$C$15),'Premissas do projeto'!$G$127*X20,IF(X20<'Premissas do projeto'!$G$120,0,IF(X20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(X20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(X20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*X12","v":{"v":-222771.12792625712,"d":"(222,771)"}},{"$f":"-IF(OR(Y8<Resultados!$C$13,Y8>Resultados!$C$15),'Premissas do projeto'!$G$127*Y20,IF(Y20<'Premissas do projeto'!$G$120,0,IF(Y20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(Y20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(Y20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*Y12","v":{"v":-232127.51529915995,"d":"(232,128)"}},{"$f":"-IF(OR(Z8<Resultados!$C$13,Z8>Resultados!$C$15),'Premissas do projeto'!$G$127*Z20,IF(Z20<'Premissas do projeto'!$G$120,0,IF(Z20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(Z20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(Z20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*Z12","v":{"v":-241876.8709417247,"d":"(241,877)"}},{"$f":"-IF(OR(AA8<Resultados!$C$13,AA8>Resultados!$C$15),'Premissas do projeto'!$G$127*AA20,IF(AA20<'Premissas do projeto'!$G$120,0,IF(AA20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AA20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AA20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AA12","v":{"v":-252035.6995212771,"d":"(252,036)"}},{"$f":"-IF(OR(AB8<Resultados!$C$13,AB8>Resultados!$C$15),'Premissas do projeto'!$G$127*AB20,IF(AB20<'Premissas do projeto'!$G$120,0,IF(AB20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AB20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AB20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AB12","v":{"v":-262621.1989011708,"d":"(262,621)"}},{"$f":"-IF(OR(AC8<Resultados!$C$13,AC8>Resultados!$C$15),'Premissas do projeto'!$G$127*AC20,IF(AC20<'Premissas do projeto'!$G$120,0,IF(AC20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AC20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AC20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AC12","v":{"v":-273651.2892550199,"d":"(273,651)"}},{"$f":"-IF(OR(AD8<Resultados!$C$13,AD8>Resultados!$C$15),'Premissas do projeto'!$G$127*AD20,IF(AD20<'Premissas do projeto'!$G$120,0,IF(AD20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AD20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AD20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AD12","v":{"v":-285144.6434037308,"d":"(285,145)"}},{"$f":"-IF(OR(AE8<Resultados!$C$13,AE8>Resultados!$C$15),'Premissas do projeto'!$G$127*AE20,IF(AE20<'Premissas do projeto'!$G$120,0,IF(AE20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AE20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AE20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AE12","v":{"v":-297120.71842668747,"d":"(297,121)"}},{"$f":"-IF(OR(AF8<Resultados!$C$13,AF8>Resultados!$C$15),'Premissas do projeto'!$G$127*AF20,IF(AF20<'Premissas do projeto'!$G$120,0,IF(AF20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AF20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AF20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AF12","v":{"v":-309599.78860060836,"d":"(309,600)"}},{"$f":"-IF(OR(AG8<Resultados!$C$13,AG8>Resultados!$C$15),'Premissas do projeto'!$G$127*AG20,IF(AG20<'Premissas do projeto'!$G$120,0,IF(AG20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AG20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AG20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AG12","v":{"v":-322602.97972183395,"d":"(322,603)"}},{"$f":"-IF(OR(AH8<Resultados!$C$13,AH8>Resultados!$C$15),'Premissas do projeto'!$G$127*AH20,IF(AH20<'Premissas do projeto'!$G$120,0,IF(AH20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AH20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AH20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AH12","v":{"v":-336152.304870151,"d":"(336,152)"}},{"$f":"-IF(OR(AI8<Resultados!$C$13,AI8>Resultados!$C$15),'Premissas do projeto'!$G$127*AI20,IF(AI20<'Premissas do projeto'!$G$120,0,IF(AI20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AI20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AI20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AI12","v":{"v":-350270.70167469734,"d":"(350,271)"}},{"$f":"-IF(OR(AJ8<Resultados!$C$13,AJ8>Resultados!$C$15),'Premissas do projeto'!$G$127*AJ20,IF(AJ20<'Premissas do projeto'!$G$120,0,IF(AJ20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AJ20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AJ20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AJ12","v":{"v":-364982.0711450347,"d":"(364,982)"}},{"$f":"-IF(OR(AK8<Resultados!$C$13,AK8>Resultados!$C$15),'Premissas do projeto'!$G$127*AK20,IF(AK20<'Premissas do projeto'!$G$120,0,IF(AK20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AK20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AK20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AK12","v":{"v":-380311.31813312613,"d":"(380,311)"}},{"$f":"-IF(OR(AL8<Resultados!$C$13,AL8>Resultados!$C$15),'Premissas do projeto'!$G$127*AL20,IF(AL20<'Premissas do projeto'!$G$120,0,IF(AL20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AL20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AL20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AL12","v":0},{"$f":"-IF(OR(AM8<Resultados!$C$13,AM8>Resultados!$C$15),'Premissas do projeto'!$G$127*AM20,IF(AM20<'Premissas do projeto'!$G$120,0,IF(AM20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AM20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AM20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AM12","v":0},{"$f":"-IF(OR(AN8<Resultados!$C$13,AN8>Resultados!$C$15),'Premissas do projeto'!$G$127*AN20,IF(AN20<'Premissas do projeto'!$G$120,0,IF(AN20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AN20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AN20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AN12","v":0},{"$f":"-IF(OR(AO8<Resultados!$C$13,AO8>Resultados!$C$15),'Premissas do projeto'!$G$127*AO20,IF(AO20<'Premissas do projeto'!$G$120,0,IF(AO20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AO20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AO20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AO12","v":0},{"$f":"-IF(OR(AP8<Resultados!$C$13,AP8>Resultados!$C$15),'Premissas do projeto'!$G$127*AP20,IF(AP20<'Premissas do projeto'!$G$120,0,IF(AP20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AP20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AP20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AP12","v":0},{"$f":"-IF(OR(AQ8<Resultados!$C$13,AQ8>Resultados!$C$15),'Premissas do projeto'!$G$127*AQ20,IF(AQ20<'Premissas do projeto'!$G$120,0,IF(AQ20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AQ20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AQ20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AQ12","v":0},{"$f":"-IF(OR(AR8<Resultados!$C$13,AR8>Resultados!$C$15),'Premissas do projeto'!$G$127*AR20,IF(AR20<'Premissas do projeto'!$G$120,0,IF(AR20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AR20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AR20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AR12","v":0},{"$f":"-IF(OR(AS8<Resultados!$C$13,AS8>Resultados!$C$15),'Premissas do projeto'!$G$127*AS20,IF(AS20<'Premissas do projeto'!$G$120,0,IF(AS20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AS20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AS20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AS12","v":0},{"$f":"-IF(OR(AT8<Resultados!$C$13,AT8>Resultados!$C$15),'Premissas do projeto'!$G$127*AT20,IF(AT20<'Premissas do projeto'!$G$120,0,IF(AT20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AT20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AT20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AT12","v":0},{"$f":"-IF(OR(AU8<Resultados!$C$13,AU8>Resultados!$C$15),'Premissas do projeto'!$G$127*AU20,IF(AU20<'Premissas do projeto'!$G$120,0,IF(AU20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AU20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AU20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AU12","v":0},{"$f":"-IF(OR(AV8<Resultados!$C$13,AV8>Resultados!$C$15),'Premissas do projeto'!$G$127*AV20,IF(AV20<'Premissas do projeto'!$G$120,0,IF(AV20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AV20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AV20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AV12","v":0},{"$f":"-IF(OR(AW8<Resultados!$C$13,AW8>Resultados!$C$15),'Premissas do projeto'!$G$127*AW20,IF(AW20<'Premissas do projeto'!$G$120,0,IF(AW20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AW20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AW20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AW12","v":0},{"$f":"-IF(OR(AX8<Resultados!$C$13,AX8>Resultados!$C$15),'Premissas do projeto'!$G$127*AX20,IF(AX20<'Premissas do projeto'!$G$120,0,IF(AX20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AX20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AX20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AX12","v":0},{"$f":"-IF(OR(AY8<Resultados!$C$13,AY8>Resultados!$C$15),'Premissas do projeto'!$G$127*AY20,IF(AY20<'Premissas do projeto'!$G$120,0,IF(AY20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AY20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AY20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AY12","v":0},{"$f":"-IF(OR(AZ8<Resultados!$C$13,AZ8>Resultados!$C$15),'Premissas do projeto'!$G$127*AZ20,IF(AZ20<'Premissas do projeto'!$G$120,0,IF(AZ20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AZ20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AZ20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AZ12","v":0},{"$f":"-IF(OR(BA8<Resultados!$C$13,BA8>Resultados!$C$15),'Premissas do projeto'!$G$127*BA20,IF(BA20<'Premissas do projeto'!$G$120,0,IF(BA20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BA20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BA20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BA12","v":0},{"$f":"-IF(OR(BB8<Resultados!$C$13,BB8>Resultados!$C$15),'Premissas do projeto'!$G$127*BB20,IF(BB20<'Premissas do projeto'!$G$120,0,IF(BB20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BB20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BB20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BB12","v":0},{"$f":"-IF(OR(BC8<Resultados!$C$13,BC8>Resultados!$C$15),'Premissas do projeto'!$G$127*BC20,IF(BC20<'Premissas do projeto'!$G$120,0,IF(BC20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BC20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BC20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BC12","v":0},{"$f":"-IF(OR(BD8<Resultados!$C$13,BD8>Resultados!$C$15),'Premissas do projeto'!$G$127*BD20,IF(BD20<'Premissas do projeto'!$G$120,0,IF(BD20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BD20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BD20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BD12","v":0},{"$f":"-IF(OR(BE8<Resultados!$C$13,BE8>Resultados!$C$15),'Premissas do projeto'!$G$127*BE20,IF(BE20<'Premissas do projeto'!$G$120,0,IF(BE20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BE20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BE20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BE12","v":0},{"$f":"-IF(OR(BF8<Resultados!$C$13,BF8>Resultados!$C$15),'Premissas do projeto'!$G$127*BF20,IF(BF20<'Premissas do projeto'!$G$120,0,IF(BF20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BF20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BF20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BF12","v":0},{"$f":"-IF(OR(BG8<Resultados!$C$13,BG8>Resultados!$C$15),'Premissas do projeto'!$G$127*BG20,IF(BG20<'Premissas do projeto'!$G$120,0,IF(BG20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BG20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BG20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BG12","v":0},{"$f":"-IF(OR(BH8<Resultados!$C$13,BH8>Resultados!$C$15),'Premissas do projeto'!$G$127*BH20,IF(BH20<'Premissas do projeto'!$G$120,0,IF(BH20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BH20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BH20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BH12","v":0},{"$f":"-IF(OR(BI8<Resultados!$C$13,BI8>Resultados!$C$15),'Premissas do projeto'!$G$127*BI20,IF(BI20<'Premissas do projeto'!$G$120,0,IF(BI20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BI20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BI20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BI12","v":0},{"$f":"-IF(OR(BJ8<Resultados!$C$13,BJ8>Resultados!$C$15),'Premissas do projeto'!$G$127*BJ20,IF(BJ20<'Premissas do projeto'!$G$120,0,IF(BJ20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BJ20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BJ20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BJ12","v":0},{"$f":"-IF(OR(BK8<Resultados!$C$13,BK8>Resultados!$C$15),'Premissas do projeto'!$G$127*BK20,IF(BK20<'Premissas do projeto'!$G$120,0,IF(BK20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BK20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BK20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BK12","v":0},{"$f":"-IF(OR(BL8<Resultados!$C$13,BL8>Resultados!$C$15),'Premissas do projeto'!$G$127*BL20,IF(BL20<'Premissas do projeto'!$G$120,0,IF(BL20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BL20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BL20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BL12","v":0},{"$f":"-IF(OR(BM8<Resultados!$C$13,BM8>Resultados!$C$15),'Premissas do projeto'!$G$127*BM20,IF(BM20<'Premissas do projeto'!$G$120,0,IF(BM20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BM20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BM20-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BM12","v":0}]
[null,null,"Outros custos variáveis",null,null,{"$f":"(HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A23,0)*'Premissas do projeto'!G129+HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A24,0)*'Premissas do projeto'!G130+HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A25,0))*Resultados!CI70*'Premissas do projeto'!G45","v":{"v":2512.8125493962266,"d":"2,513"}},null,{"$f":"-$F45*H$13*H$12/1000","v":0},{"$f":"-$F45*I$13*I$12/1000","v":0},0,0,{"v":-3086.730314648743,"d":"(3,087)"},{"v":-25473.6740638828,"d":"(25,474)"},{"v":-26543.568374565875,"d":"(26,544)"},{"v":-27658.398246297646,"d":"(27,658)"},{"v":-28820.05097264215,"d":"(28,820)"},{"v":-30030.493113493118,"d":"(30,030)"},{"v":-31291.77382425983,"d":"(31,292)"},{"v":-32606.028324878742,"d":"(32,606)"},{"v":-33975.48151452365,"d":"(33,975)"},{"v":-35402.45173813365,"d":"(35,402)"},{"v":-36889.35471113526,"d":"(36,889)"},{"v":-38438.70760900294,"d":"(38,439)"},{"v":-40053.13332858106,"d":"(40,053)"},{"v":-41735.364928381474,"d":"(41,735)"},{"v":-43488.2502553735,"d":"(43,488)"},{"v":-45314.756766099184,"d":"(45,315)"},{"v":-47217.976550275365,"d":"(47,218)"},{"v":-49201.13156538692,"d":"(49,201)"},{"v":-51267.57909113317,"d":"(51,268)"},{"v":-53420.81741296076,"d":"(53,421)"},{"v":-55664.491744305116,"d":"(55,664)"},{"v":-58002.400397565936,"d":"(58,002)"},{"v":-60438.50121426371,"d":"(60,439)"},{"v":-62976.91826526279,"d":"(62,977)"},{"v":-65621.94883240384,"d":"(65,622)"},{"v":-68378.0706833648,"d":"(68,378)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos fixos de operação",{"$nulls":5},{"$f":"SUM(H48:H53)","v":0},{"$f":"SUM(I48:I53)","v":0},0,0,{"v":-5425.876234779209,"d":"(5,426)"},{"v":-34652.548135581885,"d":"(34,653)"},{"v":-36107.955157276316,"d":"(36,108)"},{"v":-37624.489273881925,"d":"(37,624)"},{"v":-39204.71782338497,"d":"(39,205)"},{"v":-40851.31597196714,"d":"(40,851)"},{"v":-42567.07124278976,"d":"(42,567)"},{"v":-44354.888234986916,"d":"(44,355)"},{"v":-46217.79354085637,"d":"(46,218)"},{"v":-48158.94086957235,"d":"(48,159)"},{"v":-50181.616386094385,"d":"(50,182)"},{"v":-52289.24427431035,"d":"(52,289)"},{"v":-54485.3925338314,"d":"(54,485)"},{"v":-56773.77902025231,"d":"(56,774)"},{"v":-59158.277739102916,"d":"(59,158)"},{"v":-61642.92540414524,"d":"(61,643)"},{"v":-64231.92827111935,"d":"(64,232)"},{"v":-66929.66925850634,"d":"(66,930)"},{"v":-69740.71536736362,"d":"(69,741)"},{"v":-72669.82541279288,"d":"(72,670)"},{"v":-75721.95808013019,"d":"(75,722)"},{"v":-78902.28031949568,"d":"(78,902)"},{"v":-82216.1760929145,"d":"(82,216)"},{"v":-85669.25548881691,"d":"(85,669)"},{"v":-89267.36421934722,"d":"(89,267)"},{"v":-93016.59351655982,"d":"(93,017)"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H47:BM47)","v":{"v":-1503876.191570364,"d":"(1,503,876)"}}]
[{"$nulls":3},"Madeira: mínimo contratual durante operação",null,{"$f":"'Premissas do projeto'!G117*Resultados!CI67","v":0},null,{"$f":"-$F$48*H12*IF(H19=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$F$48*AN12*IF(AN19=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Mão de obra",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A26,0)*Resultados!CI$73","v":{"v":6817.210937278853,"d":"6,817"}},null,{"$f":"-$F49*H$12*H14","v":0},0,0,0,{"v":-4187.119263334972,"d":"(4,187)"},{"v":-8725.956544790082,"d":"(8,726)"},{"v":-9092.446719671265,"d":"(9,092)"},{"v":-9474.32948189746,"d":"(9,474)"},{"v":-9872.251320137153,"d":"(9,872)"},{"v":-10286.885875582913,"d":"(10,287)"},{"v":-10718.935082357397,"d":"(10,719)"},{"v":-11169.130355816405,"d":"(11,169)"},{"v":-11638.233830760693,"d":"(11,638)"},{"v":-12127.039651652645,"d":"(12,127)"},{"v":-12636.375317022057,"d":"(12,636)"},{"v":-13167.103080336983,"d":"(13,167)"},{"v":-13720.121409711137,"d":"(13,720)"},{"v":-14296.366508919005,"d":"(14,296)"},{"v":-14896.813902293605,"d":"(14,897)"},{"v":-15522.480086189937,"d":"(15,522)"},{"v":-16174.424249809917,"d":"(16,174)"},{"v":-16853.75006830193,"d":"(16,854)"},{"v":-17561.607571170614,"d":"(17,562)"},{"v":-18299.195089159777,"d":"(18,299)"},{"v":-19067.76128290449,"d":"(19,068)"},{"v":-19868.607256786483,"d":"(19,869)"},{"v":-20703.088761571515,"d":"(20,703)"},{"v":-21572.618489557517,"d":"(21,573)"},{"v":-22478.668466118936,"d":"(22,479)"},{"v":-23422.772541695933,"d":"(23,423)"},{"v":-12203.264494223578,"d":"(12,203)"},0,{"$f":"-$F49*AN$12*AN14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Serviços terceirizados",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A27,0)*Resultados!CI$73","v":{"v":1633.216311803684,"d":"1,633"}},null,{"$f":"-$F50*H$12*H15","v":0},0,0,0,0,{"v":-2090.499281327773,"d":"(2,090)"},{"v":-2178.3002511435393,"d":"(2,178)"},{"v":-2269.7888616915684,"d":"(2,270)"},{"v":-2365.1199938826144,"d":"(2,365)"},{"v":-2464.455033625684,"d":"(2,464)"},{"v":-2567.962145037963,"d":"(2,568)"},{"v":-2675.816555129557,"d":"(2,676)"},{"v":-2788.200850444998,"d":"(2,788)"},{"v":-2905.305286163689,"d":"(2,905)"},{"v":-3027.328108182564,"d":"(3,027)"},{"v":-3154.4758887262315,"d":"(3,154)"},{"v":-3286.963876052733,"d":"(3,287)"},{"v":-3425.016358846948,"d":"(3,425)"},{"v":-3568.8670459185205,"d":"(3,569)"},{"v":-3718.759461847098,"d":"(3,719)"},{"v":-3874.947359244677,"d":"(3,875)"},{"v":-4037.695148332953,"d":"(4,038)"},{"v":-4207.2783445629375,"d":"(4,207)"},{"v":-4383.98403503458,"d":"(4,384)"},{"v":-4568.111364506033,"d":"(4,568)"},{"v":-4759.972041815287,"d":"(4,760)"},{"v":-4959.890867571529,"d":"(4,960)"},{"v":-5168.206284009534,"d":"(5,168)"},{"v":-5385.270947937935,"d":"(5,385)"},{"v":-5611.452327751328,"d":"(5,611)"},0,0,{"$f":"-$F50*AN$12*AN15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manutenção",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A28,0)*Resultados!CI$73","v":{"v":15337.085636352303,"d":"15,337"}},null,{"$f":"-$F51*H$12*H16","v":0},0,0,0,0,{"v":-19631.304358605343,"d":"(19,631)"},{"v":-20455.819141666765,"d":"(20,456)"},{"v":-21314.96354561677,"d":"(21,315)"},{"v":-22210.192014532677,"d":"(22,210)"},{"v":-23143.020079143047,"d":"(23,143)"},{"v":-24115.02692246706,"d":"(24,115)"},{"v":-25127.85805321067,"d":"(25,128)"},{"v":-26183.22809144552,"d":"(26,183)"},{"v":-27282.923671286233,"d":"(27,283)"},{"v":-28428.80646548026,"d":"(28,429)"},{"v":-29622.81633703043,"d":"(29,623)"},{"v":-30866.974623185706,"d":"(30,867)"},{"v":-32163.38755735951,"d":"(32,163)"},{"v":-33514.24983476861,"d":"(33,514)"},{"v":-34921.84832782889,"d":"(34,922)"},{"v":-36388.56595759771,"d":"(36,389)"},{"v":-37916.88572781681,"d":"(37,917)"},{"v":-39509.39492838512,"d":"(39,509)"},{"v":-41168.78951537729,"d":"(41,169)"},{"v":-42897.87867502314,"d":"(42,898)"},{"v":-44699.58957937412,"d":"(44,700)"},{"v":-46576.972341707835,"d":"(46,577)"},{"v":-48533.205180059565,"d":"(48,533)"},{"v":-50571.599797622075,"d":"(50,572)"},{"v":-52695.6069891222,"d":"(52,696)"},0,0,{"$f":"-$F51*AN$12*AN16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Outros custos fixos",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A29,0)*Resultados!CI$73","v":{"v":1268.1500676476214,"d":"1,268"}},null,{"$f":"-$F52*H$12*H17","v":0},0,0,0,0,{"v":-1623.218422368894,"d":"(1,623)"},{"v":-1691.3935961083873,"d":"(1,691)"},{"v":-1762.4321271449398,"d":"(1,762)"},{"v":-1836.4542764850273,"d":"(1,836)"},{"v":-1913.5853560973985,"d":"(1,914)"},{"v":-1993.9559410534894,"d":"(1,994)"},{"v":-2077.7020905777354,"d":"(2,078)"},{"v":-2164.9655783820003,"d":"(2,165)"},{"v":-2255.8941326740446,"d":"(2,256)"},{"v":-2350.6416862463548,"d":"(2,351)"},{"v":-2449.368637068702,"d":"(2,449)"},{"v":-2552.242119825587,"d":"(2,552)"},{"v":-2659.4362888582623,"d":"(2,659)"},{"v":-2771.132612990309,"d":"(2,771)"},{"v":-2887.5201827359024,"d":"(2,888)"},{"v":-3008.7960304108105,"d":"(3,009)"},{"v":-3135.1654636880644,"d":"(3,135)"},{"v":-3266.842413162963,"d":"(3,267)"},{"v":-3404.0497945158077,"d":"(3,404)"},{"v":-3547.0198858854715,"d":"(3,547)"},{"v":-3695.994721092662,"d":"(3,696)"},{"v":-3851.226499378554,"d":"(3,851)"},{"v":-4012.9780123524533,"d":"(4,013)"},{"v":-4181.523088871257,"d":"(4,182)"},{"v":-4357.1470586038495,"d":"(4,357)"},0,0,{"$f":"-$F52*AN$12*AN17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos administrativos",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A30,0)*Resultados!CI$73","v":{"v":2016.8681719454726,"d":"2,017"}},null,{"$f":"-$F53*H$12*H18","v":0},0,0,0,{"v":-1238.7569714442368,"d":"(1,239)"},{"v":-2581.5695284897897,"d":"(2,582)"},{"v":-2689.9954486863608,"d":"(2,690)"},{"v":-2802.975257531188,"d":"(2,803)"},{"v":-2920.7002183474983,"d":"(2,921)"},{"v":-3043.3696275180932,"d":"(3,043)"},{"v":-3171.1911518738534,"d":"(3,171)"},{"v":-3304.3811802525547,"d":"(3,304)"},{"v":-3443.1651898231617,"d":"(3,443)"},{"v":-3587.778127795735,"d":"(3,588)"},{"v":-3738.464809163156,"d":"(3,738)"},{"v":-3895.4803311480086,"d":"(3,895)"},{"v":-4059.090505056225,"d":"(4,059)"},{"v":-4229.572306268587,"d":"(4,230)"},{"v":-4407.214343131868,"d":"(4,407)"},{"v":-4592.317345543406,"d":"(4,592)"},{"v":-4785.194674056231,"d":"(4,785)"},{"v":-4986.172850366591,"d":"(4,986)"},{"v":-5195.592110081989,"d":"(5,196)"},{"v":-5413.806978705432,"d":"(5,414)"},{"v":-5641.18687181106,"d":"(5,641)"},{"v":-5878.116720427126,"d":"(5,878)"},{"v":-6124.997622685065,"d":"(6,125)"},{"v":-6382.247522837838,"d":"(6,382)"},{"v":-6650.301918797028,"d":"(6,650)"},{"v":-6929.614599386503,"d":"(6,930)"},{"v":-3610.3292062803675,"d":"(3,610)"},0,{"$f":"-$F53*AN$12*AN18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos de acesso na rede",{"$nulls":5},{"$f":"SUM(H56:H61)","v":0},{"$f":"SUM(I56:I61)","v":0},0,0,0,{"v":-2738.1529502834865,"d":"(2,738)"},{"v":-2853.155374195393,"d":"(2,853)"},{"v":-2972.9878999116,"d":"(2,973)"},{"v":-3097.853391707887,"d":"(3,098)"},{"v":-3227.9632341596184,"d":"(3,228)"},{"v":-3363.5376899943226,"d":"(3,364)"},{"v":-3504.806272974083,"d":"(3,505)"},{"v":-3652.0081364389953,"d":"(3,652)"},{"v":-3805.392478169433,"d":"(3,805)"},{"v":-3965.2189622525493,"d":"(3,965)"},{"v":-4131.758158667157,"d":"(4,132)"},{"v":-4305.292001331177,"d":"(4,305)"},{"v":-4486.1142653870875,"d":"(4,486)"},{"v":-4674.531064533346,"d":"(4,675)"},{"v":-4870.861369243746,"d":"(4,871)"},{"v":-5075.437546751984,"d":"(5,075)"},{"v":-5288.605923715567,"d":"(5,289)"},{"v":-5510.72737251162,"d":"(5,511)"},{"v":-5742.177922157109,"d":"(5,742)"},{"v":-5983.349394887708,"d":"(5,983)"},{"v":-6234.650069472992,"d":"(6,235)"},{"v":-6496.505372390859,"d":"(6,497)"},{"v":-6769.358598031274,"d":"(6,769)"},{"v":-7053.671659148588,"d":"(7,054)"},{"v":-7349.92586883283,"d":"(7,350)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H55:BM55)","v":{"v":-117154.04297715043,"d":"(117,154)"}}]
[{"$nulls":3},"TUST",null,{"$f":"'Premissas do projeto'!G148*'Premissas do projeto'!G45","v":{"v":1750,"d":"1,750"}},null,{"$f":"-$F$56*H12*H19","v":0},0,0,0,0,{"v":-2239.9811438837423,"d":"(2,240)"},{"v":-2334.0603519268593,"d":"(2,334)"},{"v":-2432.090886707788,"d":"(2,432)"},{"v":-2534.2387039495147,"d":"(2,534)"},{"v":-2640.6767295153945,"d":"(2,641)"},{"v":-2751.585152155041,"d":"(2,752)"},{"v":-2867.1517285455525,"d":"(2,867)"},{"v":-2987.5721011444657,"d":"(2,988)"},{"v":-3113.0501293925336,"d":"(3,113)"},{"v":-3243.79823482702,"d":"(3,244)"},{"v":-3380.037760689755,"d":"(3,380)"},{"v":-3521.999346638725,"d":"(3,522)"},{"v":-3669.923319197552,"d":"(3,670)"},{"v":-3824.0600986038494,"d":"(3,824)"},{"v":-3984.670622745211,"d":"(3,985)"},{"v":-4152.026788900511,"d":"(4,152)"},{"v":-4326.411914034331,"d":"(4,326)"},{"v":-4508.121214423773,"d":"(4,508)"},{"v":-4697.462305429572,"d":"(4,697)"},{"v":-4894.755722257614,"d":"(4,895)"},{"v":-5100.335462592435,"d":"(5,100)"},{"v":-5314.549552021317,"d":"(5,315)"},{"v":-5537.760633206212,"d":"(5,538)"},{"v":-5770.346579800874,"d":"(5,770)"},{"v":-6012.701136152511,"d":"(6,013)"},0,0,{"$f":"-$F$56*AN12*AN19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"TFSEE",null,{"$f":"'Premissas do projeto'!G149*'Premissas do projeto'!G45","v":300},null,{"$f":"-$F$57*H12*H19","v":0},0,0,0,0,{"v":-383.99676752292726,"d":"(384)"},{"v":-400.1246317588902,"d":"(400)"},{"v":-416.9298662927636,"d":"(417)"},{"v":-434.4409206770597,"d":"(434)"},{"v":-452.6874393454962,"d":"(453)"},{"v":-471.7003117980071,"d":"(472)"},{"v":-491.5117248935233,"d":"(492)"},{"v":-512.1552173390513,"d":"(512)"},{"v":-533.6657364672915,"d":"(534)"},{"v":-556.0796973989178,"d":"(556)"},{"v":-579.4350446896723,"d":"(579)"},{"v":-603.7713165666386,"d":"(604)"},{"v":-629.1297118624375,"d":"(629)"},{"v":-655.5531597606598,"d":"(656)"},{"v":-683.0863924706075,"d":"(683)"},{"v":-711.7760209543733,"d":"(712)"},{"v":-741.6706138344567,"d":"(742)"},{"v":-772.8207796155041,"d":"(773)"},{"v":-805.2792523593552,"d":"(805)"},{"v":-839.1009809584481,"d":"(839)"},{"v":-874.343222158703,"d":"(874)"},{"v":-911.0656374893687,"d":"(911)"},{"v":-949.3303942639221,"d":"(949)"},{"v":-989.202270823007,"d":"(989)"},{"v":-1030.7487661975733,"d":"(1,031)"},0,0,{"$f":"-$F$57*AN12*AN19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Pesquisa & Desenvolvimento",null,{"$f":"'Premissas do projeto'!E150","v":{"v":0,"d":"0%"}},null,{"$f":"-$F$58*H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$F$58*AN29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"CCEE",null,{"$f":"'Premissas do projeto'!E151","v":{"v":0.1,"d":"0.10"}},null,{"$f":"-$F$59*H12*H21","v":0},0,0,0,0,{"v":-101.3751466260528,"d":"(101)"},{"v":-105.63290278434701,"d":"(106)"},{"v":-110.0694847012896,"d":"(110)"},{"v":-114.69240305874376,"d":"(115)"},{"v":-119.50948398721101,"d":"(120)"},{"v":-124.52888231467387,"d":"(125)"},{"v":-129.75909537189017,"d":"(130)"},{"v":-135.20897737750954,"d":"(135)"},{"v":-140.88775442736497,"d":"(141)"},{"v":-146.8050401133143,"d":"(147)"},{"v":-152.97085179807348,"d":"(153)"},{"v":-159.3956275735926,"d":"(159)"},{"v":-166.0902439316835,"d":"(166)"},{"v":-173.0660341768142,"d":"(173)"},{"v":-180.3348076122404,"d":"(180)"},{"v":-187.90886953195454,"d":"(188)"},{"v":-195.8010420522966,"d":"(196)"},{"v":-204.02468581849308,"d":"(204)"},{"v":-212.59372262286976,"d":"(213)"},{"v":-221.5226589730303,"d":"(222)"},{"v":-230.82661064989762,"d":"(231)"},{"v":-240.52132829719332,"d":"(241)"},{"v":-250.62322408567547,"d":"(251)"},{"v":-261.14939949727386,"d":"(261)"},{"v":-272.11767427615933,"d":"(272)"},0,0,{"$f":"-$F$59*AN12*AN21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"ONS",null,{"$f":"'Premissas do projeto'!E152*'Premissas do projeto'!G45/1000","v":{"v":10,"d":"10.00"}},null,{"$f":"-$F$60*H12*H19","v":0},0,0,0,0,{"v":-12.799892250764241,"d":"(13)"},{"v":-13.33748772529634,"d":"(13)"},{"v":-13.897662209758789,"d":"(14)"},{"v":-14.481364022568657,"d":"(14)"},{"v":-15.08958131151654,"d":"(15)"},{"v":-15.723343726600236,"d":"(16)"},{"v":-16.383724163117442,"d":"(16)"},{"v":-17.071840577968377,"d":"(17)"},{"v":-17.78885788224305,"d":"(18)"},{"v":-18.53598991329726,"d":"(19)"},{"v":-19.314501489655743,"d":"(19)"},{"v":-20.125710552221285,"d":"(20)"},{"v":-20.97099039541458,"d":"(21)"},{"v":-21.851771992021995,"d":"(22)"},{"v":-22.769546415686918,"d":"(23)"},{"v":-23.725867365145774,"d":"(24)"},{"v":-24.722353794481894,"d":"(25)"},{"v":-25.760692653850136,"d":"(26)"},{"v":-26.842641745311838,"d":"(27)"},{"v":-27.970032698614936,"d":"(28)"},{"v":-29.144774071956768,"d":"(29)"},{"v":-30.368854582978955,"d":"(30)"},{"v":-31.644346475464072,"d":"(32)"},{"v":-32.97340902743357,"d":"(33)"},{"v":-34.35829220658577,"d":"(34)"},0,0,{"$f":"-$F$60*AN12*AN19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Lastro",null,{"$f":"'Premissas do projeto'!G153","v":{"v":0,"d":"0%"}},null,{"$f":"-$F$61*H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$F$61*AN29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos de intermediação financeira",{"$nulls":5},{"$f":"SUM(H64:H65)","v":0},0,0,{"v":-1665.1617491386546,"d":"(1,665)"},{"v":-4184.567623697178,"d":"(4,185)"},{"v":-3689.4795831721067,"d":"(3,689)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H63:BM63)","v":{"v":-9539.20895600794,"d":"(9,539)"}}]
[null,null,"Custo de captação de capital (atrasado de um ano para não girar um cálculo circular)",{"$nulls":5},{"$f":"'Premissas do projeto'!$G$65*MIN(H139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(I139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(J139,0)","v":{"v":-305.40516092086045,"d":"(305)"}},{"$f":"'Premissas do projeto'!$G$65*MIN(K139,0)","v":{"v":-2796.0385860726947,"d":"(2,796)"}},{"$f":"'Premissas do projeto'!$G$65*MIN(L139,0)","v":{"v":-3659.952088127113,"d":"(3,660)"}},{"$f":"'Premissas do projeto'!$G$65*MIN(M139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(N139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(O139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(P139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(Q139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(R139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(S139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(T139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(U139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(V139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(W139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(X139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(Y139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(Z139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AA139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AB139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AC139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AD139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AE139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AF139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AG139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AH139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AI139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AJ139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AK139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AL139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AM139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AN139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AO139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AP139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AQ139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AR139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AS139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AT139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AU139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AV139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AW139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AX139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AY139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AZ139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BA139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BB139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BC139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BD139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BE139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BF139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BG139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BH139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BI139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BJ139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BK139,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BL139,0)","v":0}]
[null,null,"Intermediação de emprestimos",{"$nulls":4},{"$f":"SUM(H66:H67)","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-1388.529037624483,"d":"(1,389)"},{"v":-29.52749504499411,"d":"(30)"},{"$f":"SUM(N66:N67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"BNDES",{"$nulls":3},{"$f":"-'Premissas do projeto'!$G$59*H598","v":0},{"$f":"-'Premissas do projeto'!$G$59*I598","v":0},{"$f":"-'Premissas do projeto'!$G$59*J598","v":0},{"$f":"-'Premissas do projeto'!$G$59*K598","v":{"v":-1359.7565882177942,"d":"(1,360)"}},{"$f":"-'Premissas do projeto'!$G$59*L598","v":{"v":-1388.529037624483,"d":"(1,389)"}},{"$f":"-'Premissas do projeto'!$G$59*M598","v":{"v":-29.52749504499411,"d":"(30)"}},{"$f":"-'Premissas do projeto'!$G$59*N598","v":0},{"$f":"-'Premissas do projeto'!$G$59*O598","v":0},{"$f":"-'Premissas do projeto'!$G$59*P598","v":0},{"$f":"-'Premissas do projeto'!$G$59*Q598","v":0},{"$f":"-'Premissas do projeto'!$G$59*R598","v":0},{"$f":"-'Premissas do projeto'!$G$59*S598","v":0},{"$f":"-'Premissas do projeto'!$G$59*T598","v":0},{"$f":"-'Premissas do projeto'!$G$59*U598","v":0},{"$f":"-'Premissas do projeto'!$G$59*V598","v":0},{"$f":"-'Premissas do projeto'!$G$59*W598","v":0},{"$f":"-'Premissas do projeto'!$G$59*X598","v":0},{"$f":"-'Premissas do projeto'!$G$59*Y598","v":0},{"$f":"-'Premissas do projeto'!$G$59*Z598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AA598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AB598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AC598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AD598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AE598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AF598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AG598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AH598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AI598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AJ598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AK598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AL598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AM598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AN598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AO598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AP598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AQ598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AR598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AS598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AT598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AU598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AV598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AW598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AX598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AY598","v":0},{"$f":"-'Premissas do projeto'!$G$59*AZ598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BA598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BB598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BC598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BD598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BE598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BF598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BG598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BH598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BI598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BJ598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BK598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BL598","v":0},{"$f":"-'Premissas do projeto'!$G$59*BM598","v":0}]
[{"$nulls":3},"Outros emprestimos"]
[]
[null,"EBITDA",{"$nulls":5},{"$f":"H41+H43+H47+H55+H63","v":0},0,0,{"v":-1665.1617491386546,"d":"(1,665)"},{"v":-29865.22912047153,"d":"(29,865)"},{"v":331856.09795272583,"d":"331,856"},{"v":323648.1730238821,"d":"323,648"},{"v":331637.54357242107,"d":"331,638"},{"v":345878.8703586249,"d":"345,879"},{"v":360405.7829136871,"d":"360,406"},{"v":375542.8257960621,"d":"375,543"},{"v":391315.62447949656,"d":"391,316"},{"v":407750.8807076354,"d":"407,751"},{"v":424876.41769735626,"d":"424,876"},{"v":442721.22724064515,"d":"442,721"},{"v":461315.51878475223,"d":"461,316"},{"v":480690.7705737119,"d":"480,691"},{"v":500879.78293780785,"d":"500,880"},{"v":521916.7338211957,"d":"521,917"},{"v":543837.236641686,"d":"543,837"},{"v":566678.400580637,"d":"566,678"},{"v":590478.8934050236,"d":"590,479"},{"v":615279.0069280346,"d":"615,279"},{"v":641120.725219012,"d":"641,121"},{"v":668047.7956782107,"d":"668,048"},{"v":696105.8030966956,"d":"696,106"},{"v":725342.2468267567,"d":"725,342"},{"v":755123.6441556636,"d":"755,124"},{"v":786127.1751367955,"d":"786,127"},{"v":818402.9646120522,"d":"818,403"},{"v":-15813.593700503945,"d":"(15,814)"},0,{"$f":"AN41+AN43+AN47+AN55+AN63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H69:BM69)","v":{"v":13059636.157570457,"d":"13,059,636"}}]
[]
[]
[null,"Depreciação",{"$nulls":5},{"$f":"H73+H79","v":0},{"$f":"I73+I79","v":0},0,0,0,{"v":-117176.95054755555,"d":"(117,177)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-100949.81418812039,"d":"(100,950)"},{"v":-83093.72683456598,"d":"(83,094)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-45882.09469624963,"d":"(45,882)"},{"v":-8270.81435847339,"d":"(8,271)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H72:BM72)","v":{"v":-1059760.009450766,"d":"(1,059,760)"}}]
[null,null,"Investimento inicial",{"$nulls":4},{"$f":"SUM(H75:H78)","v":0},{"$f":"SUM(I75:I78)","v":0},0,0,0,{"v":-117176.95054755555,"d":"(117,177)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-100949.81418812039,"d":"(100,950)"},{"v":-83093.72683456598,"d":"(83,094)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-45882.09469624963,"d":"(45,882)"},{"v":-8270.81435847339,"d":"(8,271)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Desenvolvimento e licenciamento",{"$nulls":3},{"$f":"IF($G$334=\"Presumido\",H224,IF($G$334=\"Real\",H261,H303))","v":0},0,0,0,0,{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$334=\"Presumido\",AN224,IF($G$334=\"Real\",AN261,AN303))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Construção civil",{"$nulls":3},{"$f":"IF($G$334=\"Presumido\",H225,IF($G$334=\"Real\",H262,H304))","v":0},0,0,0,0,{"v":-7391.584020263201,"d":"(7,392)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,{"$f":"IF($G$334=\"Presumido\",AN225,IF($G$334=\"Real\",AN262,AN304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento e material",{"$nulls":3},{"$f":"IF($G$334=\"Presumido\",H226,IF($G$334=\"Real\",H263,H305))","v":0},0,0,0,0,{"v":-74443.19731237006,"d":"(74,443)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-38411.0957278163,"d":"(38,411)"},{"v":-799.8153900400581,"d":"(800)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$334=\"Presumido\",AN226,IF($G$334=\"Real\",AN263,AN305))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamentos móveis",{"$nulls":3},{"$f":"IF($G$334=\"Presumido\",H227,IF($G$334=\"Real\",H264,H306))","v":0},0,0,0,0,{"v":-1323.63387359626,"d":"(1,324)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-682.966735213533,"d":"(683)"},{"v":-14.221081053764866,"d":"(14)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$334=\"Presumido\",AN227,IF($G$334=\"Real\",AN264,AN306))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",{"$nulls":3},{"$f":"IF($G$334=\"Presumido\",H228,IF($G$334=\"Real\",H265,H307))","v":0},0,0,0,0,{"v":-34018.53534132603,"d":"(34,019)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-17552.835782063412,"d":"(17,553)"},{"v":-365.4940826687598,"d":"(365)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$334=\"Presumido\",AN228,IF($G$334=\"Real\",AN265,AN307))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reinvestmentos",{"$nulls":4},{"$f":"IF($G$334=\"Presumido\",H229,IF($G$334=\"Real\",H266,H308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$334=\"Presumido\",AN229,IF($G$334=\"Real\",AN266,AN308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Provisão para decomissionamento",{"$nulls":5},{"$f":"IF(OR(H8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,H8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*H12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(I8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,I8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*I12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(J8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,J8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*J12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(K8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,K8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*K12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(L8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,L8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*L12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(M8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,M8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*M12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(N8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,N8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*N12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(O8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,O8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*O12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(P8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,P8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*P12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(Q8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,Q8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*Q12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(R8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,R8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*R12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(S8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,S8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*S12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(T8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,T8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*T12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(U8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,U8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*U12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(V8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,V8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*V12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(W8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,W8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*W12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(X8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,X8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*X12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(Y8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,Y8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*Y12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(Z8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,Z8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*Z12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AA8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AA8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AA12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AB8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AB8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AB12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AC8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AC8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AC12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AD8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AD8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AD12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AE8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AE8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AE12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AF8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AF8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AF12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AG8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AG8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AG12/'Premissas do projeto'!$G$92)","v":{"v":-72845.73458999135,"d":"(72,846)"}},{"$f":"IF(OR(AH8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AH8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AH12/'Premissas do projeto'!$G$92)","v":{"v":-75905.25544277098,"d":"(75,905)"}},{"$f":"IF(OR(AI8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AI8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AI12/'Premissas do projeto'!$G$92)","v":{"v":-79093.27617136737,"d":"(79,093)"}},{"$f":"IF(OR(AJ8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AJ8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AJ12/'Premissas do projeto'!$G$92)","v":{"v":-82415.1937705648,"d":"(82,415)"}},{"$f":"IF(OR(AK8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AK8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AK12/'Premissas do projeto'!$G$92)","v":{"v":-85876.63190892854,"d":"(85,877)"}},{"$f":"IF(OR(AL8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AL8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AL12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AM8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AM8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AM12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AN8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AN8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AN12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AO8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AO8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AO12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AP8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AP8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AP12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AQ8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AQ8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AQ12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AR8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AR8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AR12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AS8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AS8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AS12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AT8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AT8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AT12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AU8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AU8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AU12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AV8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AV8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AV12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AW8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AW8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AW12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AX8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AX8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AX12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AY8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AY8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AY12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AZ8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AZ8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*AZ12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BA8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BA8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BA12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BB8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BB8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BB12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BC8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BC8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BC12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BD8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BD8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BD12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BE8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BE8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BE12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BF8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BF8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BF12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BG8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BG8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BG12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BH8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BH8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BH12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BI8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BI8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BI12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BJ8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BJ8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BJ12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BK8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BK8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BK12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BL8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BL8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BL12/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BM8<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BM8>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$348*BM12/'Premissas do projeto'!$G$92)","v":0},null,{"$f":"SUM(H81:BM81)","v":{"v":-396136.09188362304,"d":"(396,136)"}}]
[]
[]
[null,"EBIT",{"$nulls":5},{"$f":"H69+H72+H81","v":0},{"$f":"I69+I72+I81","v":0},0,{"v":-1665.1617491386546,"d":"(1,665)"},{"v":-29865.22912047153,"d":"(29,865)"},{"v":214679.14740517028,"d":"214,679"},{"v":205212.2769743938,"d":"205,212"},{"v":213201.6475229328,"d":"213,202"},{"v":227442.97430913663,"d":"227,443"},{"v":259455.96872556672,"d":"259,456"},{"v":292449.09896149614,"d":"292,449"},{"v":308601.6128086531,"d":"308,602"},{"v":325036.86903679196,"d":"325,037"},{"v":342162.4060265128,"d":"342,162"},{"v":396839.1325443955,"d":"396,839"},{"v":453044.7044262788,"d":"453,045"},{"v":473219.77160527854,"d":"473,220"},{"v":493408.7839693745,"d":"493,409"},{"v":514445.73485276237,"d":"514,446"},{"v":536366.2376732526,"d":"536,366"},{"v":559207.4016122037,"d":"559,207"},{"v":583007.8944365903,"d":"583,008"},{"v":607808.0079596012,"d":"607,808"},{"v":633649.7262505786,"d":"633,650"},{"v":660576.7967097773,"d":"660,577"},{"v":615789.0695382708,"d":"615,789"},{"v":641965.9924155524,"d":"641,966"},{"v":668559.3690158628,"d":"668,559"},{"v":696240.9823977973,"d":"696,241"},{"v":728712.4336279513,"d":"728,712"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H84:BM84)","v":{"v":11603740.05623607,"d":"11,603,740"}}]
[]
[null,"Juros acumulados",{"$nulls":5},{"$f":"SUM(H87:H88)","v":0},{"$f":"SUM(I87:I88)","v":0},0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H86:BM86)","v":{"v":-781876.0200082837,"d":"(781,876)"}}]
[null,null,"BNDES",{"$nulls":4},{"$f":"-H599","v":0},{"$f":"-I599","v":0},0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outros emprestimos"]
[]
[null,"EBT",{"$nulls":5},{"$f":"H84+H86","v":0},{"$f":"I84+I86","v":0},0,{"v":-16991.23262350068,"d":"(16,991)"},{"v":-79962.37400944345,"d":"(79,962)"},{"v":144824.9989912877,"d":"144,825"},{"v":138940.39258173597,"d":"138,940"},{"v":150512.0271514997,"d":"150,512"},{"v":168335.61795892828,"d":"168,336"},{"v":203930.87639658313,"d":"203,931"},{"v":240506.2706537373,"d":"240,506"},{"v":260241.048522119,"d":"260,241"},{"v":280258.5687714826,"d":"280,259"},{"v":300966.3697824282,"d":"300,966"},{"v":359225.36032153567,"d":"359,225"},{"v":419013.19622464373,"d":"419,013"},{"v":442770.5274248682,"d":"442,771"},{"v":466541.8038101889,"d":"466,542"},{"v":491161.0187148015,"d":"491,161"},{"v":516663.7855565165,"d":"516,664"},{"v":543087.2135166923,"d":"543,087"},{"v":570469.9703623037,"d":"570,470"},{"v":598852.3479065393,"d":"598,852"},{"v":628276.3302187416,"d":"628,276"},{"v":658785.6646991649,"d":"658,786"},{"v":615789.0695382708,"d":"615,789"},{"v":641965.9924155524,"d":"641,966"},{"v":668559.3690158628,"d":"668,559"},{"v":696240.9823977973,"d":"696,241"},{"v":728712.4336279513,"d":"728,712"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H90:BM90)","v":{"v":10821864.036227787,"d":"10,821,864"}}]
[]
[]
[null,"Impostos da renda",{"$nulls":5},{"$f":"SUM(H94:H95)","v":0},{"$f":"SUM(I94:I95)","v":0},0,0,0,{"v":-33861.68979104219,"d":"(33,862)"},{"v":-31590.084868698937,"d":"(31,590)"},{"v":-45234.93074907243,"d":"(45,235)"},{"v":-57210.11010604941,"d":"(57,210)"},{"v":-69312.49797485261,"d":"(69,312)"},{"v":-81748.13202228564,"d":"(81,748)"},{"v":-88457.95649753604,"d":"(88,458)"},{"v":-95263.91338232033,"d":"(95,264)"},{"v":-102304.56572604249,"d":"(102,305)"},{"v":-122112.6225093398,"d":"(122,113)"},{"v":-142440.48671639725,"d":"(142,440)"},{"v":-150517.9793244743,"d":"(150,518)"},{"v":-158600.2132954842,"d":"(158,600)"},{"v":-166970.74636305333,"d":"(166,971)"},{"v":-175641.6870892373,"d":"(175,642)"},{"v":-184625.6525956979,"d":"(184,626)"},{"v":-193935.7899232068,"d":"(193,936)"},{"v":-203585.79828824787,"d":"(203,586)"},{"v":-213589.9522743977,"d":"(213,590)"},{"v":-223963.12599774267,"d":"(223,963)"},{"v":-209344.2836430398,"d":"(209,344)"},{"v":-218244.4374213167,"d":"(218,244)"},{"v":-227286.1854654234,"d":"(227,286)"},{"v":-236697.93401528243,"d":"(236,698)"},{"v":-247738.2274335361,"d":"(247,738)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H93:BM93)","v":{"v":-3680279.003473778,"d":"(3,680,279)"}}]
[null,"CSLL",{"$nulls":5},{"$f":"IF($G$334=\"Presumido\",H235,IF($G$334=\"Real\",H277,H319))","v":0},0,0,0,0,{"v":-8969.741415241884,"d":"(8,970)"},{"v":-8368.434229867762,"d":"(8,368)"},{"v":-11980.305199392902,"d":"(11,980)"},{"v":-15150.205616303552,"d":"(15,150)"},{"v":-18353.77887569248,"d":"(18,354)"},{"v":-21645.564358836356,"d":"(21,646)"},{"v":-23421.694366990705,"d":"(23,422)"},{"v":-25223.271189433435,"d":"(25,223)"},{"v":-27086.973280418537,"d":"(27,087)"},{"v":-32330.28242893821,"d":"(32,330)"},{"v":-37711.18766021794,"d":"(37,711)"},{"v":-39849.347468238135,"d":"(39,849)"},{"v":-41988.762342917,"d":"(41,989)"},{"v":-44204.49168433215,"d":"(44,204)"},{"v":-46499.740700086484,"d":"(46,500)"},{"v":-48877.84921650229,"d":"(48,878)"},{"v":-51342.29733260734,"d":"(51,342)"},{"v":-53896.71131158854,"d":"(53,897)"},{"v":-56544.86971968674,"d":"(56,545)"},{"v":-59290.709822924844,"d":"(59,291)"},{"v":-55421.016258444375,"d":"(55,421)"},{"v":-57776.93931739971,"d":"(57,777)"},{"v":-60170.34321142765,"d":"(60,170)"},{"v":-62661.68841580176,"d":"(62,662)"},{"v":-65584.11902651562,"d":"(65,584)"},0,0,{"$f":"IF($G$334=\"Presumido\",AN235,IF($G$334=\"Real\",AN277,AN319))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRPJ",{"$nulls":5},{"$f":"IF($G$334=\"Presumido\",H236,IF($G$334=\"Real\",H278,H320))","v":0},0,0,0,0,{"v":-24891.9483756719,"d":"(24,892)"},{"v":-23221.650638521565,"d":"(23,222)"},{"v":-33254.62555386917,"d":"(33,255)"},{"v":-42059.904489732085,"d":"(42,060)"},{"v":-50958.719099145776,"d":"(50,959)"},{"v":-60102.567663434325,"d":"(60,103)"},{"v":-65036.26213052973,"d":"(65,036)"},{"v":-70040.64219287065,"d":"(70,041)"},{"v":-75217.59244560705,"d":"(75,218)"},{"v":-89782.34008038392,"d":"(89,782)"},{"v":-104729.29905616093,"d":"(104,729)"},{"v":-110668.63185621705,"d":"(110,669)"},{"v":-116611.45095254722,"d":"(116,611)"},{"v":-122766.2546787004,"d":"(122,766)"},{"v":-129141.94638912912,"d":"(129,142)"},{"v":-135747.80337917304,"d":"(135,748)"},{"v":-142593.49259057594,"d":"(142,593)"},{"v":-149689.08697663483,"d":"(149,689)"},{"v":-157045.0825546854,"d":"(157,045)"},{"v":-164672.41617479123,"d":"(164,672)"},{"v":-153923.2673845677,"d":"(153,923)"},{"v":-160467.4981038881,"d":"(160,467)"},{"v":-167115.84225396567,"d":"(167,116)"},{"v":-174036.24559944935,"d":"(174,036)"},{"v":-182154.10840698783,"d":"(182,154)"},0,0,{"$f":"IF($G$334=\"Presumido\",AN236,IF($G$334=\"Real\",AN278,AN320))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro líquido",{"$nulls":5},{"$f":"H90+H93","v":0},{"$f":"I90+I93","v":0},0,{"v":-16991.23262350068,"d":"(16,991)"},{"v":-79962.37400944345,"d":"(79,962)"},{"v":110963.30920024551,"d":"110,963"},{"v":107350.30771303704,"d":"107,350"},{"v":105277.09640242727,"d":"105,277"},{"v":111125.50785287887,"d":"111,126"},{"v":134618.37842173054,"d":"134,618"},{"v":158758.13863145164,"d":"158,758"},{"v":171783.09202458296,"d":"171,783"},{"v":184994.6553891623,"d":"184,995"},{"v":198661.8040563857,"d":"198,662"},{"v":237112.73781219588,"d":"237,113"},{"v":276572.7095082465,"d":"276,573"},{"v":292252.5481003939,"d":"292,253"},{"v":307941.5905147047,"d":"307,942"},{"v":324190.2723517482,"d":"324,190"},{"v":341022.0984672792,"d":"341,022"},{"v":358461.5609209944,"d":"358,462"},{"v":376534.1804390969,"d":"376,534"},{"v":395266.54961829144,"d":"395,267"},{"v":414686.37794434384,"d":"414,686"},{"v":434822.5387014223,"d":"434,823"},{"v":406444.78589523106,"d":"406,445"},{"v":423721.5549942357,"d":"423,722"},{"v":441273.1835504394,"d":"441,273"},{"v":459543.04838251485,"d":"459,543"},{"v":480974.2061944152,"d":"480,974"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H97:BM97)","v":{"v":7141585.032754008,"d":"7,141,585"}}]
[]
[]
[{"$nulls":6},{"$f":"'Premissas do projeto'!F16","v":2017},{"$f":"G100+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AM100+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075]
[]
[null,"FLUXOS DE CAIXA PARA O PROJETO (Mil R$ NOMINAIS)"]
[]
[null,"Operações",{"$nulls":5},{"$f":"SUM(H105:H107)","v":0},{"$f":"SUM(I105:I107)","v":0},0,{"v":-1665.161749138655,"d":"(1,665)"},{"v":-29865.229120471537,"d":"(29,865)"},{"v":297994.40816253703,"d":"297,994"},{"v":292058.0881565583,"d":"292,058"},{"v":286402.61282837566,"d":"286,403"},{"v":288668.7602527649,"d":"288,669"},{"v":291093.28493903193,"d":"291,093"},{"v":293794.6937739822,"d":"293,795"},{"v":302857.66798217484,"d":"302,858"},{"v":312486.9673255384,"d":"312,487"},{"v":322571.85197154636,"d":"322,572"},{"v":320608.6047315479,"d":"320,609"},{"v":318875.03206860775,"d":"318,875"},{"v":330172.79124950076,"d":"330,173"},{"v":342279.569642598,"d":"342,280"},{"v":354945.9874584282,"d":"354,946"},{"v":368195.5495527466,"d":"368,196"},{"v":382052.7479852494,"d":"382,053"},{"v":396543.10348214017,"d":"396,543"},{"v":411693.2086401236,"d":"411,693"},{"v":427530.7729449655,"d":"427,531"},{"v":444084.66968083376,"d":"444,085"},{"v":413915.7848640455,"d":"413,916"},{"v":431192.5539630663,"d":"431,193"},{"v":448744.1825192867,"d":"448,744"},{"v":467014.0473513794,"d":"467,014"},{"v":484788.1052700371,"d":"484,788"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H104:BM104)","v":{"v":8983221.062226953,"d":"8,983,221"}}]
[null,null,"Lucro líquido",{"$nulls":4},{"$f":"H97","v":0},{"$f":"I97","v":0},0,{"v":-16991.23262350068,"d":"(16,991)"},{"v":-79962.37400944345,"d":"(79,962)"},{"v":110963.30920024551,"d":"110,963"},{"v":107350.30771303704,"d":"107,350"},{"v":105277.09640242727,"d":"105,277"},{"v":111125.50785287887,"d":"111,126"},{"v":134618.37842173054,"d":"134,618"},{"v":158758.13863145164,"d":"158,758"},{"v":171783.09202458296,"d":"171,783"},{"v":184994.6553891623,"d":"184,995"},{"v":198661.8040563857,"d":"198,662"},{"v":237112.73781219588,"d":"237,113"},{"v":276572.7095082465,"d":"276,573"},{"v":292252.5481003939,"d":"292,253"},{"v":307941.5905147047,"d":"307,942"},{"v":324190.2723517482,"d":"324,190"},{"v":341022.0984672792,"d":"341,022"},{"v":358461.5609209944,"d":"358,462"},{"v":376534.1804390969,"d":"376,534"},{"v":395266.54961829144,"d":"395,267"},{"v":414686.37794434384,"d":"414,686"},{"v":434822.5387014223,"d":"434,823"},{"v":406444.78589523106,"d":"406,445"},{"v":423721.5549942357,"d":"423,722"},{"v":441273.1835504394,"d":"441,273"},{"v":459543.04838251485,"d":"459,543"},{"v":480974.2061944152,"d":"480,974"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-  Juros acumulados",{"$nulls":5},{"$f":"-H86","v":0},{"$f":"-I86","v":0},0,{"v":15326.070874362025,"d":"15,326"},{"v":50097.14488897191,"d":"50,097"},{"v":69854.14841388259,"d":"69,854"},{"v":66271.88439265784,"d":"66,272"},{"v":62689.620371433084,"d":"62,690"},{"v":59107.356350208334,"d":"59,107"},{"v":55525.09232898359,"d":"55,525"},{"v":51942.828307758835,"d":"51,943"},{"v":48360.5642865341,"d":"48,361"},{"v":44778.30026530934,"d":"44,778"},{"v":41196.0362440846,"d":"41,196"},{"v":37613.77222285985,"d":"37,614"},{"v":34031.50820163511,"d":"34,032"},{"v":30449.244180410355,"d":"30,449"},{"v":26866.980159185612,"d":"26,867"},{"v":23284.716137960862,"d":"23,285"},{"v":19702.452116736116,"d":"19,702"},{"v":16120.18809551137,"d":"16,120"},{"v":12537.924074286619,"d":"12,538"},{"v":8955.66005306187,"d":"8,956"},{"v":5373.396031837122,"d":"5,373"},{"v":1791.1320106123737,"d":"1,791"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-  Depreciação",{"$nulls":5},{"$f":"-H72","v":0},{"$f":"-I72","v":0},0,0,0,{"v":117176.95054755555,"d":"117,177"},{"v":118435.89604948828,"d":"118,436"},{"v":118435.89604948828,"d":"118,436"},{"v":118435.89604948828,"d":"118,436"},{"v":100949.81418812039,"d":"100,950"},{"v":83093.72683456598,"d":"83,094"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":45882.09469624963,"d":"45,882"},{"v":8270.81435847339,"d":"8,271"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investmento",{"$nulls":5},{"$f":"H111+H119+H125+H127+H131","v":0},0,{"v":-30540.516092086047,"d":"(30,541)"},{"v":-549890.0145016897,"d":"(549,890)"},{"v":-613835.7872171364,"d":"(613,836)"},{"v":-187098.26732053835,"d":"(187,098)"},{"v":-24024.203520262898,"d":"(24,024)"},{"v":-25108.447612559718,"d":"(25,108)"},{"v":-32959.73439032911,"d":"(32,960)"},{"v":-34419.27077916863,"d":"(34,419)"},{"v":-35940.10769633949,"d":"(35,940)"},{"v":-37524.81976403139,"d":"(37,525)"},{"v":-39176.08973856647,"d":"(39,176)"},{"v":-40896.713052032006,"d":"(40,897)"},{"v":-42689.602544663074,"d":"(42,690)"},{"v":-44557.79339598462,"d":"(44,558)"},{"v":-46504.4482630617,"d":"(46,504)"},{"v":-48532.862634556026,"d":"(48,533)"},{"v":-50646.4704096531,"d":"(50,646)"},{"v":-52848.84971130424,"d":"(52,849)"},{"v":-55143.728943624796,"d":"(55,144)"},{"v":-57534.99310370264,"d":"(57,535)"},{"v":-60026.69035850397,"d":"(60,027)"},{"v":-62623.038898006766,"d":"(62,623)"},{"v":-50699.354082955324,"d":"(50,699)"},{"v":-69938.58786242607,"d":"(69,939)"},{"v":-72876.00855264795,"d":"(72,876)"},{"v":-61249.122679228225,"d":"(61,249)"},{"v":-48517.02511335444,"d":"(48,517)"},{"v":-26700.59104928906,"d":"(26,701)"},{"v":473783.2040197961,"d":"473,783"},0,{"$f":"AN111+AN119+AN125+AN127+AN131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H109:BM109)","v":{"v":-2028719.9352679062,"d":"(2,028,720)"}}]
[]
[null,"Investimento inicial",{"$nulls":5},{"$f":"SUM(H112:H116)","v":0},0,{"v":-30540.516092086047,"d":"(30,541)"},{"v":-547177.0763843001,"d":"(547,177)"},{"v":-558755.3433205921,"d":"(558,755)"},{"v":-11882.10342326647,"d":"(11,882)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN112:AN116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Desenvolvimemnto e licenciamento",{"$nulls":4},{"$f":"-H364","v":0},{"$f":"-I364","v":0},{"v":-30540.516092086047,"d":"(30,541)"},0,0,0,0,{"$f":"-O364","v":0},0,{"$f":"-Q364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construção cívil",{"$nulls":4},{"$f":"-H366","v":0},{"$f":"-I366","v":0},0,{"v":-91427.49733152249,"d":"(91,427)"},{"v":-93362.10317505752,"d":"(93,362)"},{"v":-1985.3737042532641,"d":"(1,985)"},0,{"$f":"-O366","v":0},0,{"$f":"-Q366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamento fixo com montagem",{"$nulls":4},{"$f":"-H367","v":0},{"$f":"-I367","v":0},0,{"v":-368319.16974593827,"d":"(368,319)"},{"v":-376112.8033777624,"d":"(376,113)"},{"v":-7998.153900400581,"d":"(7,998)"},0,{"$f":"-O367","v":0},0,{"$f":"-Q367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamento móvel",{"$nulls":4},{"$f":"-H368","v":0},{"$f":"-I368","v":0},0,{"v":-3274.441097182459,"d":"(3,274)"},{"v":-3343.72827079884,"d":"(3,344)"},{"v":-71.10540526882433,"d":"(71)"},0,{"$f":"-O368","v":0},0,{"$f":"-Q368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custos indiretos",{"$nulls":4},{"$f":"-H369","v":0},{"$f":"-I369","v":0},0,{"v":-84155.96820965692,"d":"(84,156)"},{"v":-85936.70849697327,"d":"(85,937)"},{"v":-1827.470413343799,"d":"(1,827)"},0,{"$f":"-O369","v":0},0,{"$f":"-Q369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Capital de giro",{"$nulls":5},{"$f":"SUM(H120:H123)","v":0},{"$f":"SUM(I120:I123)","v":0},0,0,{"v":-1687.8987718329283,"d":"(1,688)"},{"v":-164887.7344370789,"d":"(164,888)"},{"v":-6996.176594774282,"d":"(6,996)"},{"v":-7290.016011754852,"d":"(7,290)"},{"v":-7596.19668424852,"d":"(7,596)"},{"v":-7915.236944986945,"d":"(7,915)"},{"v":-8247.676896676436,"d":"(8,248)"},{"v":-8594.07932633678,"d":"(8,594)"},{"v":-8955.03065804297,"d":"(8,955)"},{"v":-9331.14194568079,"d":"(9,331)"},{"v":-9723.049907399385,"d":"(9,723)"},{"v":-10131.418003510142,"d":"(10,131)"},{"v":-10556.937559657561,"d":"(10,557)"},{"v":-11000.328937163198,"d":"(11,000)"},{"v":-11462.342752524051,"d":"(11,462)"},{"v":-11943.761148130046,"d":"(11,944)"},{"v":-12445.39911635157,"d":"(12,445)"},{"v":-12968.105879238225,"d":"(12,968)"},{"v":-13512.766326166322,"d":"(13,513)"},{"v":-14080.302511865224,"d":"(14,080)"},{"v":-14671.675217363625,"d":"(14,672)"},{"v":-15287.885576492929,"d":"(15,288)"},{"v":-15929.976770705618,"d":"(15,930)"},{"v":-16599.035795075222,"d":"(16,599)"},{"v":-17296.195298468403,"d":"(17,296)"},{"v":-18022.63550100405,"d":"(18,023)"},{"v":447133.00457252894,"d":"447,133"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Estoques de madeira",null,null,{"$f":"F610","v":{"v":18634.649838886307,"d":"18,635"}},null,{"$f":"$F120*(G$12*G$19-H$12*H$19)","v":0},0,0,0,0,{"v":-23852.151006846598,"d":"(23,852)"},{"v":-1001.7903422875562,"d":"(1,002)"},{"v":-1043.8655366636374,"d":"(1,044)"},{"v":-1087.7078892035074,"d":"(1,088)"},{"v":-1133.3916205500539,"d":"(1,133)"},{"v":-1180.9940686131597,"d":"(1,181)"},{"v":-1230.5958194949046,"d":"(1,231)"},{"v":-1282.2808439136948,"d":"(1,282)"},{"v":-1336.1366393580752,"d":"(1,336)"},{"v":-1392.2543782111127,"d":"(1,392)"},{"v":-1450.7290620959766,"d":"(1,451)"},{"v":-1511.659682704007,"d":"(1,512)"},{"v":-1575.14938937758,"d":"(1,575)"},{"v":-1641.305663731437,"d":"(1,641)"},{"v":-1710.2405016081536,"d":"(1,710)"},{"v":-1782.070602675706,"d":"(1,782)"},{"v":-1856.9175679880695,"d":"(1,857)"},{"v":-1934.9081058435802,"d":"(1,935)"},{"v":-2016.1742462890043,"d":"(2,016)"},{"v":-2100.853564633145,"d":"(2,101)"},{"v":-2189.0894143477453,"d":"(2,189)"},{"v":-2281.0311697503435,"d":"(2,281)"},{"v":-2376.834478879857,"d":"(2,377)"},{"v":-2476.6615269928184,"d":"(2,477)"},{"v":-2580.6813111265083,"d":"(2,581)"},{"v":64025.47443318623,"d":"64,025"},0,{"$f":"$F120*(AM$12*AM$19-AN$12*AN$19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Estoques outros consumíveis",null,null,{"$f":"$F$45*'Premissas do projeto'!G45*30*24*('Premissas do projeto'!$G$81/12)/1000","v":{"v":30153.750592754714,"d":"30,154"}},null,{"$f":"$F121*(G$12*G$19-H$12*H$19)","v":0},0,0,0,0,{"v":-38596.475854367876,"d":"(38,596)"},{"v":-1621.051985883449,"d":"(1,621)"},{"v":-1689.1361692905605,"d":"(1,689)"},{"v":-1760.0798884007595,"d":"(1,760)"},{"v":-1834.0032437135897,"d":"(1,834)"},{"v":-1911.0313799495664,"d":"(1,911)"},{"v":-1991.2946979074354,"d":"(1,991)"},{"v":-2074.9290752195548,"d":"(2,075)"},{"v":-2162.0760963787843,"d":"(2,162)"},{"v":-2252.8832924266903,"d":"(2,253)"},{"v":-2347.504390708607,"d":"(2,348)"},{"v":-2446.0995751183677,"d":"(2,446)"},{"v":-2548.8357572733466,"d":"(2,549)"},{"v":-2655.886859078825,"d":"(2,656)"},{"v":-2767.4341071601293,"d":"(2,767)"},{"v":-2883.666339660871,"d":"(2,884)"},{"v":-3004.7803259266016,"d":"(3,005)"},{"v":-3130.981099615538,"d":"(3,131)"},{"v":-3262.4823057993804,"d":"(3,262)"},{"v":-3399.506562642959,"d":"(3,400)"},{"v":-3542.285838273976,"d":"(3,542)"},{"v":-3691.0618434814714,"d":"(3,691)"},{"v":-3846.0864409076917,"d":"(3,846)"},{"v":-4007.6220714258266,"d":"(4,008)"},{"v":-4175.942198425698,"d":"(4,176)"},{"v":103603.13739903756,"d":"103,603"},0,{"$f":"$F121*(AM$12*AM$19-AN$12*AN$19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Credito ao cliente",{"$nulls":5},{"$f":"(H29-I29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(I29-J29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(J29-K29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(K29-L29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(L29-M29)*'Premissas do projeto'!$G$82/12","v":{"v":-92142.8039325099,"d":"(92,143)"}},{"$f":"(M29-N29)*'Premissas do projeto'!$G$82/12","v":{"v":-3869.9977651654044,"d":"(3,870)"}},{"$f":"(N29-O29)*'Premissas do projeto'!$G$82/12","v":{"v":-4032.537671302387,"d":"(4,033)"}},{"$f":"(O29-P29)*'Premissas do projeto'!$G$82/12","v":{"v":-4201.90425349706,"d":"(4,202)"}},{"$f":"(P29-Q29)*'Premissas do projeto'!$G$82/12","v":{"v":-4378.38423214393,"d":"(4,378)"}},{"$f":"(Q29-R29)*'Premissas do projeto'!$G$82/12","v":{"v":-4562.276369894001,"d":"(4,562)"}},{"$f":"(R29-S29)*'Premissas do projeto'!$G$82/12","v":{"v":-4753.891977429506,"d":"(4,754)"}},{"$f":"(S29-T29)*'Premissas do projeto'!$G$82/12","v":{"v":-4953.5554404815775,"d":"(4,954)"}},{"$f":"(T29-U29)*'Premissas do projeto'!$G$82/12","v":{"v":-5161.604768981808,"d":"(5,162)"}},{"$f":"(U29-V29)*'Premissas do projeto'!$G$82/12","v":{"v":-5378.392169279046,"d":"(5,378)"}},{"$f":"(V29-W29)*'Premissas do projeto'!$G$82/12","v":{"v":-5604.284640388757,"d":"(5,604)"}},{"$f":"(W29-X29)*'Premissas do projeto'!$G$82/12","v":{"v":-5839.664595285081,"d":"(5,840)"}},{"$f":"(X29-Y29)*'Premissas do projeto'!$G$82/12","v":{"v":-6084.930508287061,"d":"(6,085)"}},{"$f":"(Y29-Z29)*'Premissas do projeto'!$G$82/12","v":{"v":-6340.49758963512,"d":"(6,340)"}},{"$f":"(Z29-AA29)*'Premissas do projeto'!$G$82/12","v":{"v":-6606.79848839979,"d":"(6,607)"}},{"$f":"(AA29-AB29)*'Premissas do projeto'!$G$82/12","v":{"v":-6884.284024912612,"d":"(6,884)"}},{"$f":"(AB29-AC29)*'Premissas do projeto'!$G$82/12","v":{"v":-7173.423953958884,"d":"(7,173)"}},{"$f":"(AC29-AD29)*'Premissas do projeto'!$G$82/12","v":{"v":-7474.707760025204,"d":"(7,475)"}},{"$f":"(AD29-AE29)*'Premissas do projeto'!$G$82/12","v":{"v":-7788.64548594621,"d":"(7,789)"}},{"$f":"(AE29-AF29)*'Premissas do projeto'!$G$82/12","v":{"v":-8115.768596355997,"d":"(8,116)"}},{"$f":"(AF29-AG29)*'Premissas do projeto'!$G$82/12","v":{"v":-8456.63087740296,"d":"(8,457)"}},{"$f":"(AG29-AH29)*'Premissas do projeto'!$G$82/12","v":{"v":-8811.809374253886,"d":"(8,812)"}},{"$f":"(AH29-AI29)*'Premissas do projeto'!$G$82/12","v":{"v":-9181.905367972524,"d":"(9,182)"}},{"$f":"(AI29-AJ29)*'Premissas do projeto'!$G$82/12","v":{"v":-9567.545393427368,"d":"(9,568)"}},{"$f":"(AJ29-AK29)*'Premissas do projeto'!$G$82/12","v":{"v":-9969.382299951316,"d":"(9,969)"}},{"$f":"(AK29-AL29)*'Premissas do projeto'!$G$82/12","v":{"v":247335.6275368874,"d":"247,336"}},{"$f":"(AL29-AM29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AM29-AN29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AN29-AO29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AO29-AP29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AP29-AQ29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AQ29-AR29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AR29-AS29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AS29-AT29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AT29-AU29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AU29-AV29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AV29-AW29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AW29-AX29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AX29-AY29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AY29-AZ29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AZ29-BA29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BA29-BB29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BB29-BC29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BC29-BD29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BD29-BE29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BE29-BF29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BF29-BG29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BG29-BH29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BH29-BI29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BI29-BJ29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BJ29-BK29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BK29-BL29)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BL29-BM29)*'Premissas do projeto'!$G$82/12","v":0}]
[null,null,"Credito dos fornecedores",{"$nulls":5},{"$f":"'Premissas do projeto'!$G$83/12*((I43-H43)+(SUM(H50:H52)-SUM(I50:I52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((J43-I43)+(SUM(I50:I52)-SUM(J50:J52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((K43-J43)+(SUM(J50:J52)-SUM(K50:K52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((L43-K43)+(SUM(K50:K52)-SUM(L50:L52)))","v":{"v":-1687.8987718329283,"d":"(1,688)"}},{"$f":"'Premissas do projeto'!$G$83/12*((M43-L43)+(SUM(L50:L52)-SUM(M50:M52)))","v":{"v":-10296.303643354535,"d":"(10,296)"}},{"$f":"'Premissas do projeto'!$G$83/12*((N43-M43)+(SUM(M50:M52)-SUM(N50:N52)))","v":{"v":-503.336501437872,"d":"(503)"}},{"$f":"'Premissas do projeto'!$G$83/12*((O43-N43)+(SUM(N50:N52)-SUM(O50:O52)))","v":{"v":-524.4766344982669,"d":"(524)"}},{"$f":"'Premissas do projeto'!$G$83/12*((P43-O43)+(SUM(O50:O52)-SUM(P50:P52)))","v":{"v":-546.5046531471922,"d":"(547)"}},{"$f":"'Premissas do projeto'!$G$83/12*((Q43-P43)+(SUM(P50:P52)-SUM(Q50:Q52)))","v":{"v":-569.457848579372,"d":"(569)"}},{"$f":"'Premissas do projeto'!$G$83/12*((R43-Q43)+(SUM(Q50:Q52)-SUM(R50:R52)))","v":{"v":-593.3750782197085,"d":"(593)"}},{"$f":"'Premissas do projeto'!$G$83/12*((S43-R43)+(SUM(R50:R52)-SUM(S50:S52)))","v":{"v":-618.2968315049322,"d":"(618)"}},{"$f":"'Premissas do projeto'!$G$83/12*((T43-S43)+(SUM(S50:S52)-SUM(T50:T52)))","v":{"v":-644.2652984281427,"d":"(644)"}},{"$f":"'Premissas do projeto'!$G$83/12*((U43-T43)+(SUM(T50:T52)-SUM(U50:U52)))","v":{"v":-671.3244409621241,"d":"(671)"}},{"$f":"'Premissas do projeto'!$G$83/12*((V43-U43)+(SUM(U50:U52)-SUM(V50:V52)))","v":{"v":-699.5200674825355,"d":"(700)"}},{"$f":"'Premissas do projeto'!$G$83/12*((W43-V43)+(SUM(V50:V52)-SUM(W50:W52)))","v":{"v":-728.8999103168007,"d":"(729)"}},{"$f":"'Premissas do projeto'!$G$83/12*((X43-W43)+(SUM(W50:W52)-SUM(X50:X52)))","v":{"v":-759.5137065501051,"d":"(760)"}},{"$f":"'Premissas do projeto'!$G$83/12*((Y43-X43)+(SUM(X50:X52)-SUM(Y50:Y52)))","v":{"v":-791.413282225211,"d":"(791)"}},{"$f":"'Premissas do projeto'!$G$83/12*((Z43-Y43)+(SUM(Y50:Y52)-SUM(Z50:Z52)))","v":{"v":-824.6526400786672,"d":"(825)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AA43-Z43)+(SUM(Z50:Z52)-SUM(AA50:AA52)))","v":{"v":-859.2880509619729,"d":"(859)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AB43-AA43)+(SUM(AA50:AA52)-SUM(AB50:AB52)))","v":{"v":-895.3781491023794,"d":"(895)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AC43-AB43)+(SUM(AB50:AB52)-SUM(AC50:AC52)))","v":{"v":-932.9840313646697,"d":"(933)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AD43-AC43)+(SUM(AC50:AC52)-SUM(AD50:AD52)))","v":{"v":-972.1693606820008,"d":"(972)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AE43-AD43)+(SUM(AD50:AD52)-SUM(AE50:AE52)))","v":{"v":-1013.0004738306282,"d":"(1,013)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AF43-AE43)+(SUM(AE50:AE52)-SUM(AF50:AF52)))","v":{"v":-1055.546493731525,"d":"(1,056)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AG43-AF43)+(SUM(AF50:AF52)-SUM(AG50:AG52)))","v":{"v":-1099.8794464682462,"d":"(1,100)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AH43-AG43)+(SUM(AG50:AG52)-SUM(AH50:AH52)))","v":{"v":-1146.0743832199162,"d":"(1,146)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AI43-AH43)+(SUM(AH50:AH52)-SUM(AI50:AI52)))","v":{"v":-1194.209507315149,"d":"(1,194)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AJ43-AI43)+(SUM(AI50:AI52)-SUM(AJ50:AJ52)))","v":{"v":-1244.3663066223876,"d":"(1,244)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AK43-AJ43)+(SUM(AJ50:AJ52)-SUM(AK50:AK52)))","v":{"v":-1296.6296915005278,"d":"(1,297)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AL43-AK43)+(SUM(AK50:AK52)-SUM(AL50:AL52)))","v":{"v":32168.765203417795,"d":"32,169"}},{"$f":"'Premissas do projeto'!$G$83/12*((AM43-AL43)+(SUM(AL50:AL52)-SUM(AM50:AM52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AN43-AM43)+(SUM(AM50:AM52)-SUM(AN50:AN52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AO43-AN43)+(SUM(AN50:AN52)-SUM(AO50:AO52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AP43-AO43)+(SUM(AO50:AO52)-SUM(AP50:AP52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AQ43-AP43)+(SUM(AP50:AP52)-SUM(AQ50:AQ52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AR43-AQ43)+(SUM(AQ50:AQ52)-SUM(AR50:AR52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AS43-AR43)+(SUM(AR50:AR52)-SUM(AS50:AS52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AT43-AS43)+(SUM(AS50:AS52)-SUM(AT50:AT52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AU43-AT43)+(SUM(AT50:AT52)-SUM(AU50:AU52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AV43-AU43)+(SUM(AU50:AU52)-SUM(AV50:AV52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AW43-AV43)+(SUM(AV50:AV52)-SUM(AW50:AW52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AX43-AW43)+(SUM(AW50:AW52)-SUM(AX50:AX52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AY43-AX43)+(SUM(AX50:AX52)-SUM(AY50:AY52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AZ43-AY43)+(SUM(AY50:AY52)-SUM(AZ50:AZ52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BA43-AZ43)+(SUM(AZ50:AZ52)-SUM(BA50:BA52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BB43-BA43)+(SUM(BA50:BA52)-SUM(BB50:BB52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BC43-BB43)+(SUM(BB50:BB52)-SUM(BC50:BC52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BD43-BC43)+(SUM(BC50:BC52)-SUM(BD50:BD52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BE43-BD43)+(SUM(BD50:BD52)-SUM(BE50:BE52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BF43-BE43)+(SUM(BE50:BE52)-SUM(BF50:BF52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BG43-BF43)+(SUM(BF50:BF52)-SUM(BG50:BG52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BH43-BG43)+(SUM(BG50:BG52)-SUM(BH50:BH52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BI43-BH43)+(SUM(BH50:BH52)-SUM(BI50:BI52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BJ43-BI43)+(SUM(BI50:BI52)-SUM(BJ50:BJ52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BK43-BJ43)+(SUM(BJ50:BJ52)-SUM(BK50:BK52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BL43-BK43)+(SUM(BK50:BK52)-SUM(BL50:BL52)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BM43-BL43)+(SUM(BL50:BL52)-SUM(BM50:BM52)))","v":0}]
[]
[null,"Reinvestimentos",{"$nulls":5},{"$f":"-H373","v":0},{"$f":"-I373","v":0},0,0,0,{"v":-11882.103423266468,"d":"(11,882)"},{"v":-18571.727650565485,"d":"(18,572)"},{"$f":"-O373","v":{"v":-19351.74021188924,"d":"(19,352)"}},{"v":-26886.017734384786,"d":"(26,886)"},{"v":-28015.230479228947,"d":"(28,015)"},{"v":-29191.870159356564,"d":"(29,192)"},{"v":-30417.928706049534,"d":"(30,418)"},{"v":-31695.481711703615,"d":"(31,695)"},{"v":-33026.69194359517,"d":"(33,027)"},{"v":-34413.81300522617,"d":"(34,414)"},{"v":-35859.193151445674,"d":"(35,859)"},{"v":-37365.27926380639,"d":"(37,365)"},{"v":-38934.62099288626,"d":"(38,935)"},{"v":-40569.875074587486,"d":"(40,570)"},{"v":-42273.80982772016,"d":"(42,274)"},{"v":-44049.30984048441,"d":"(44,049)"},{"v":-45899.38085378475,"d":"(45,899)"},{"v":-47827.15484964372,"d":"(47,827)"},{"v":-49835.89535332875,"d":"(49,836)"},{"v":-51929.00295816856,"d":"(51,929)"},{"v":-54110.02108241165,"d":"(54,110)"},{"v":-56382.641967872936,"d":"(56,383)"},{"v":-44063.0346978927,"d":"(44,063)"},{"v":-30609.1214368028,"d":"(30,609)"},{"v":-15947.35226857426,"d":"(15,947)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reservas",{"$nulls":5},{"$f":"SUM(H128:H129)","v":0},0,0,{"v":-2712.9381173896045,"d":"(2,713)"},{"v":-53392.54512471134,"d":"(53,393)"},{"v":1553.673963073498,"d":"1,554"},{"v":1543.700725076871,"d":"1,544"},{"v":1533.308611084373,"d":"1,533"},{"v":1522.4800283041898,"d":"1,522"},{"v":1511.1966450472598,"d":"1,511"},{"v":1499.4393596935129,"d":"1,499"},{"v":1487.1882683549277,"d":"1,487"},{"v":1474.4226311801124,"d":"1,474"},{"v":1461.120837243959,"d":"1,461"},{"v":1447.2603679624776,"d":"1,447"},{"v":1432.8177589711934,"d":"1,433"},{"v":1417.7685604022554,"d":"1,418"},{"v":1402.0872954934343,"d":"1,402"},{"v":1385.74741745844,"d":"1,386"},{"v":1368.7212645459695,"d":"1,369"},{"v":1350.9800132111877,"d":"1,351"},{"v":1332.4936293203336,"d":"1,332"},{"v":1313.2308173060728,"d":"1,313"},{"v":1293.1589671872052,"d":"1,293"},{"v":15901.32409257686,"d":"15,901"},{"v":-540.6812035214862,"d":"(541)"},{"v":-563.3898140693882,"d":"(563)"},{"v":-587.0521862603041,"d":"(587)"},{"v":-611.7083780832363,"d":"(612)"},{"v":7269.396720289245,"d":"7,269"},{"v":7906.7968502519725,"d":"7,907"},0,{"$f":"SUM(AN128:AN129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cobertura da dívida",{"$nulls":4},{"$f":"'Premissas do projeto'!$G$64*((I600+I601)-(H600+H601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((J600+J601)-(I600+I601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((K600+K601)-(J600+J601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((L600+L601)-(K600+K601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((M600+M601)-(L600+L601))","v":{"v":-50451.720205461,"d":"(50,452)"}},{"$f":"'Premissas do projeto'!$G$64*((N600+N601)-(M600+M601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((O600+O601)-(N600+N601))","v":{"v":1791.1320106123821,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((P600+P601)-(O600+O601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((Q600+Q601)-(P600+P601))","v":{"v":1791.1320106123676,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((R600+R601)-(Q600+Q601))","v":{"v":1791.1320106123821,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((S600+S601)-(R600+R601))","v":{"v":1791.1320106123676,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((T600+T601)-(S600+S601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((U600+U601)-(T600+T601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((V600+V601)-(U600+U601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((W600+W601)-(V600+V601))","v":{"v":1791.1320106123676,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((X600+X601)-(W600+W601))","v":{"v":1791.1320106123785,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((Y600+Y601)-(X600+X601))","v":{"v":1791.1320106123712,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((Z600+Z601)-(Y600+Y601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AA600+AA601)-(Z600+Z601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AB600+AB601)-(AA600+AA601))","v":{"v":1791.1320106123712,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AC600+AC601)-(AB600+AB601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AD600+AD601)-(AC600+AC601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AE600+AE601)-(AD600+AD601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AF600+AF601)-(AE600+AE601))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AG600+AG601)-(AF600+AF601))","v":{"v":16420.21200382589,"d":"16,420"}},{"$f":"'Premissas do projeto'!$G$64*((AH600+AH601)-(AG600+AG601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AI600+AI601)-(AH600+AH601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AJ600+AJ601)-(AI600+AI601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AK600+AK601)-(AJ600+AJ601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AL600+AL601)-(AK600+AK601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AM600+AM601)-(AL600+AL601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AN600+AN601)-(AM600+AM601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AO600+AO601)-(AN600+AN601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AP600+AP601)-(AO600+AO601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AQ600+AQ601)-(AP600+AP601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AR600+AR601)-(AQ600+AQ601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AS600+AS601)-(AR600+AR601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AT600+AT601)-(AS600+AS601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AU600+AU601)-(AT600+AT601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AV600+AV601)-(AU600+AU601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AW600+AW601)-(AV600+AV601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AX600+AX601)-(AW600+AW601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AY600+AY601)-(AX600+AX601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AZ600+AZ601)-(AY600+AY601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BA600+BA601)-(AZ600+AZ601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BB600+BB601)-(BA600+BA601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BC600+BC601)-(BB600+BB601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BD600+BD601)-(BC600+BC601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BE600+BE601)-(BD600+BD601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BF600+BF601)-(BE600+BE601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BG600+BG601)-(BF600+BF601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BH600+BH601)-(BG600+BG601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BI600+BI601)-(BH600+BH601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BJ600+BJ601)-(BI600+BI601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BK600+BK601)-(BJ600+BJ601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BL600+BL601)-(BK600+BK601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BM600+BM601)-(BL600+BL601))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BN600+BN601)-(BM600+BM601))","v":0}]
[null,null,"Reserva mão de obra e outros custos fixos",{"$nulls":4},{"$f":"(I49+I53-H49-H53)","v":0},0,0,{"$f":"'Premissas do projeto'!$G$64*(L49+L53-K49-K53)","v":{"v":-2712.9381173896045,"d":"(2,713)"}},{"$f":"'Premissas do projeto'!$G$64*(M49+M53-L49-L53)","v":{"v":-2940.8249192503317,"d":"(2,941)"}},{"$f":"'Premissas do projeto'!$G$64*(N49+N53-M49-M53)","v":{"v":-237.45804753887683,"d":"(237)"}},{"$f":"'Premissas do projeto'!$G$64*(O49+O53-N49-N53)","v":{"v":-247.43128553551105,"d":"(247)"}},{"$f":"'Premissas do projeto'!$G$64*(P49+P53-O49-O53)","v":{"v":-257.8233995280018,"d":"(258)"}},{"$f":"'Premissas do projeto'!$G$64*(Q49+Q53-P49-P53)","v":{"v":-268.6519823081778,"d":"(269)"}},{"$f":"'Premissas do projeto'!$G$64*(R49+R53-Q49-Q53)","v":{"v":-279.9353655651223,"d":"(280)"}},{"$f":"'Premissas do projeto'!$G$64*(S49+S53-R49-R53)","v":{"v":-291.6926509188547,"d":"(292)"}},{"$f":"'Premissas do projeto'!$G$64*(T49+T53-S49-S53)","v":{"v":-303.9437422574472,"d":"(304)"}},{"$f":"'Premissas do projeto'!$G$64*(U49+U53-T49-T53)","v":{"v":-316.7093794322625,"d":"(317)"}},{"$f":"'Premissas do projeto'!$G$64*(V49+V53-U49-U53)","v":{"v":-330.01117336841594,"d":"(330)"}},{"$f":"'Premissas do projeto'!$G$64*(W49+W53-V49-V53)","v":{"v":-343.87164264988996,"d":"(344)"}},{"$f":"'Premissas do projeto'!$G$64*(X49+X53-W49-W53)","v":{"v":-358.31425164118514,"d":"(358)"}},{"$f":"'Premissas do projeto'!$G$64*(Y49+Y53-X49-X53)","v":{"v":-373.36345021011584,"d":"(373)"}},{"$f":"'Premissas do projeto'!$G$64*(Z49+Z53-Y49-Y53)","v":{"v":-389.04471511894053,"d":"(389)"}},{"$f":"'Premissas do projeto'!$G$64*(AA49+AA53-Z49-Z53)","v":{"v":-405.38459315393493,"d":"(405)"}},{"$f":"'Premissas do projeto'!$G$64*(AB49+AB53-AA49-AA53)","v":{"v":-422.41074606640177,"d":"(422)"}},{"$f":"'Premissas do projeto'!$G$64*(AC49+AC53-AB49-AB53)","v":{"v":-440.15199740118715,"d":"(440)"}},{"$f":"'Premissas do projeto'!$G$64*(AD49+AD53-AC49-AC53)","v":{"v":-458.63838129204123,"d":"(459)"}},{"$f":"'Premissas do projeto'!$G$64*(AE49+AE53-AD49-AD53)","v":{"v":-477.90119330630205,"d":"(478)"}},{"$f":"'Premissas do projeto'!$G$64*(AF49+AF53-AE49-AE53)","v":{"v":-497.97304342516964,"d":"(498)"}},{"$f":"'Premissas do projeto'!$G$64*(AG49+AG53-AF49-AF53)","v":{"v":-518.8879112490304,"d":"(519)"}},{"$f":"'Premissas do projeto'!$G$64*(AH49+AH53-AG49-AG53)","v":{"v":-540.6812035214862,"d":"(541)"}},{"$f":"'Premissas do projeto'!$G$64*(AI49+AI53-AH49-AH53)","v":{"v":-563.3898140693882,"d":"(563)"}},{"$f":"'Premissas do projeto'!$G$64*(AJ49+AJ53-AI49-AI53)","v":{"v":-587.0521862603041,"d":"(587)"}},{"$f":"'Premissas do projeto'!$G$64*(AK49+AK53-AJ49-AJ53)","v":{"v":-611.7083780832363,"d":"(612)"}},{"$f":"'Premissas do projeto'!$G$64*(AL49+AL53-AK49-AK53)","v":{"v":7269.396720289245,"d":"7,269"}},{"$f":"'Premissas do projeto'!$G$64*(AM49+AM53-AL49-AL53)","v":{"v":7906.7968502519725,"d":"7,907"}},{"$f":"'Premissas do projeto'!$G$64*(AN49+AN53-AM49-AM53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AO49+AO53-AN49-AN53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AP49+AP53-AO49-AO53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AQ49+AQ53-AP49-AP53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AR49+AR53-AQ49-AQ53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AS49+AS53-AR49-AR53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AT49+AT53-AS49-AS53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AU49+AU53-AT49-AT53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AV49+AV53-AU49-AU53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AW49+AW53-AV49-AV53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AX49+AX53-AW49-AW53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AY49+AY53-AX49-AX53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AZ49+AZ53-AY49-AY53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BA49+BA53-AZ49-AZ53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BB49+BB53-BA49-BA53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BC49+BC53-BB49-BB53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BD49+BD53-BC49-BC53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BE49+BE53-BD49-BD53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BF49+BF53-BE49-BE53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BG49+BG53-BF49-BF53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BH49+BH53-BG49-BG53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BI49+BI53-BH49-BH53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BJ49+BJ53-BI49-BI53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BK49+BK53-BJ49-BJ53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BL49+BL53-BK49-BK53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BM49+BM53-BL49-BL53)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BN49+BN53-BM49-BM53)","v":0}]
[]
[null,"Valor residual",{"$nulls":5},{"$f":"'Premissas do projeto'!$G$90*IF(H8=Resultados!$C$15+1,1,0)*(-SUM($G114:H115)+SUM($G76:H77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(I8=Resultados!$C$15+1,1,0)*(-SUM($G114:I115)+SUM($G76:I77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(J8=Resultados!$C$15+1,1,0)*(-SUM($G114:J115)+SUM($G76:J77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(K8=Resultados!$C$15+1,1,0)*(-SUM($G114:K115)+SUM($G76:K77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(L8=Resultados!$C$15+1,1,0)*(-SUM($G114:L115)+SUM($G76:L77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(M8=Resultados!$C$15+1,1,0)*(-SUM($G114:M115)+SUM($G76:M77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(N8=Resultados!$C$15+1,1,0)*(-SUM($G114:N115)+SUM($G76:N77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(O8=Resultados!$C$15+1,1,0)*(-SUM($G114:O115)+SUM($G76:O77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(P8=Resultados!$C$15+1,1,0)*(-SUM($G114:P115)+SUM($G76:P77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(Q8=Resultados!$C$15+1,1,0)*(-SUM($G114:Q115)+SUM($G76:Q77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(R8=Resultados!$C$15+1,1,0)*(-SUM($G114:R115)+SUM($G76:R77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(S8=Resultados!$C$15+1,1,0)*(-SUM($G114:S115)+SUM($G76:S77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(T8=Resultados!$C$15+1,1,0)*(-SUM($G114:T115)+SUM($G76:T77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(U8=Resultados!$C$15+1,1,0)*(-SUM($G114:U115)+SUM($G76:U77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(V8=Resultados!$C$15+1,1,0)*(-SUM($G114:V115)+SUM($G76:V77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(W8=Resultados!$C$15+1,1,0)*(-SUM($G114:W115)+SUM($G76:W77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(X8=Resultados!$C$15+1,1,0)*(-SUM($G114:X115)+SUM($G76:X77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(Y8=Resultados!$C$15+1,1,0)*(-SUM($G114:Y115)+SUM($G76:Y77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(Z8=Resultados!$C$15+1,1,0)*(-SUM($G114:Z115)+SUM($G76:Z77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AA8=Resultados!$C$15+1,1,0)*(-SUM($G114:AA115)+SUM($G76:AA77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AB8=Resultados!$C$15+1,1,0)*(-SUM($G114:AB115)+SUM($G76:AB77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AC8=Resultados!$C$15+1,1,0)*(-SUM($G114:AC115)+SUM($G76:AC77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AD8=Resultados!$C$15+1,1,0)*(-SUM($G114:AD115)+SUM($G76:AD77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AE8=Resultados!$C$15+1,1,0)*(-SUM($G114:AE115)+SUM($G76:AE77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AF8=Resultados!$C$15+1,1,0)*(-SUM($G114:AF115)+SUM($G76:AF77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AG8=Resultados!$C$15+1,1,0)*(-SUM($G114:AG115)+SUM($G76:AG77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AH8=Resultados!$C$15+1,1,0)*(-SUM($G114:AH115)+SUM($G76:AH77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AI8=Resultados!$C$15+1,1,0)*(-SUM($G114:AI115)+SUM($G76:AI77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AJ8=Resultados!$C$15+1,1,0)*(-SUM($G114:AJ115)+SUM($G76:AJ77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AK8=Resultados!$C$15+1,1,0)*(-SUM($G114:AK115)+SUM($G76:AK77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AL8=Resultados!$C$15+1,1,0)*(-SUM($G114:AL115)+SUM($G76:AL77))","v":{"v":18743.4025970152,"d":"18,743"}},{"$f":"'Premissas do projeto'!$G$90*IF(AM8=Resultados!$C$15+1,1,0)*(-SUM($G114:AM115)+SUM($G76:AM77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AN8=Resultados!$C$15+1,1,0)*(-SUM($G114:AN115)+SUM($G76:AN77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AO8=Resultados!$C$15+1,1,0)*(-SUM($G114:AO115)+SUM($G76:AO77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AP8=Resultados!$C$15+1,1,0)*(-SUM($G114:AP115)+SUM($G76:AP77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AQ8=Resultados!$C$15+1,1,0)*(-SUM($G114:AQ115)+SUM($G76:AQ77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AR8=Resultados!$C$15+1,1,0)*(-SUM($G114:AR115)+SUM($G76:AR77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AS8=Resultados!$C$15+1,1,0)*(-SUM($G114:AS115)+SUM($G76:AS77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AT8=Resultados!$C$15+1,1,0)*(-SUM($G114:AT115)+SUM($G76:AT77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AU8=Resultados!$C$15+1,1,0)*(-SUM($G114:AU115)+SUM($G76:AU77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AV8=Resultados!$C$15+1,1,0)*(-SUM($G114:AV115)+SUM($G76:AV77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AW8=Resultados!$C$15+1,1,0)*(-SUM($G114:AW115)+SUM($G76:AW77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AX8=Resultados!$C$15+1,1,0)*(-SUM($G114:AX115)+SUM($G76:AX77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AY8=Resultados!$C$15+1,1,0)*(-SUM($G114:AY115)+SUM($G76:AY77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AZ8=Resultados!$C$15+1,1,0)*(-SUM($G114:AZ115)+SUM($G76:AZ77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BA8=Resultados!$C$15+1,1,0)*(-SUM($G114:BA115)+SUM($G76:BA77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BB8=Resultados!$C$15+1,1,0)*(-SUM($G114:BB115)+SUM($G76:BB77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BC8=Resultados!$C$15+1,1,0)*(-SUM($G114:BC115)+SUM($G76:BC77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BD8=Resultados!$C$15+1,1,0)*(-SUM($G114:BD115)+SUM($G76:BD77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BE8=Resultados!$C$15+1,1,0)*(-SUM($G114:BE115)+SUM($G76:BE77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BF8=Resultados!$C$15+1,1,0)*(-SUM($G114:BF115)+SUM($G76:BF77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BG8=Resultados!$C$15+1,1,0)*(-SUM($G114:BG115)+SUM($G76:BG77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BH8=Resultados!$C$15+1,1,0)*(-SUM($G114:BH115)+SUM($G76:BH77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BI8=Resultados!$C$15+1,1,0)*(-SUM($G114:BI115)+SUM($G76:BI77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BJ8=Resultados!$C$15+1,1,0)*(-SUM($G114:BJ115)+SUM($G76:BJ77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BK8=Resultados!$C$15+1,1,0)*(-SUM($G114:BK115)+SUM($G76:BK77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BL8=Resultados!$C$15+1,1,0)*(-SUM($G114:BL115)+SUM($G76:BL77))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BM8=Resultados!$C$15+1,1,0)*(-SUM($G114:BM115)+SUM($G76:BM77))","v":0}]
[]
[null,"Financiamento de credores",{"$nulls":5},{"$f":"H135","v":0},{"$f":"I135","v":0},0,{"v":271951.31764355884,"d":"271,951"},{"v":277705.8075248966,"d":"277,706"},{"v":-94997.94140192318,"d":"(94,998)"},{"v":-97321.17638969726,"d":"(97,321)"},{"v":-93738.91236847249,"d":"(93,739)"},{"v":-90156.64834724774,"d":"(90,157)"},{"v":-86574.384326023,"d":"(86,574)"},{"v":-82992.12030479824,"d":"(82,992)"},{"v":-79409.8562835735,"d":"(79,410)"},{"v":-75827.59226234876,"d":"(75,828)"},{"v":-72245.328241124,"d":"(72,245)"},{"v":-68663.06421989926,"d":"(68,663)"},{"v":-65080.80019867452,"d":"(65,081)"},{"v":-61498.536177449765,"d":"(61,499)"},{"v":-57916.27215622502,"d":"(57,916)"},{"v":-54334.00813500027,"d":"(54,334)"},{"v":-50751.74411377552,"d":"(50,752)"},{"v":-47169.48009255078,"d":"(47,169)"},{"v":-43587.21607132603,"d":"(43,587)"},{"v":-40004.95205010128,"d":"(40,005)"},{"v":-36422.68802887653,"d":"(36,423)"},{"v":-32840.42400765178,"d":"(32,840)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H133:BM133)","v":{"v":-781876.0200082834,"d":"(781,876)"}}]
[]
[null,"Dívida financeira",{"$nulls":5},{"$f":"SUM(H136:H137)","v":0},{"$f":"SUM(I136:I137)","v":0},0,{"v":271951.31764355884,"d":"271,951"},{"v":277705.8075248966,"d":"277,706"},{"v":-94997.94140192318,"d":"(94,998)"},{"v":-97321.17638969726,"d":"(97,321)"},{"$f":"SUM(O136:O137)","v":{"v":-93738.91236847249,"d":"(93,739)"}},{"v":-90156.64834724774,"d":"(90,157)"},{"v":-86574.384326023,"d":"(86,574)"},{"v":-82992.12030479824,"d":"(82,992)"},{"v":-79409.8562835735,"d":"(79,410)"},{"v":-75827.59226234876,"d":"(75,828)"},{"v":-72245.328241124,"d":"(72,245)"},{"v":-68663.06421989926,"d":"(68,663)"},{"v":-65080.80019867452,"d":"(65,081)"},{"v":-61498.536177449765,"d":"(61,499)"},{"v":-57916.27215622502,"d":"(57,916)"},{"v":-54334.00813500027,"d":"(54,334)"},{"v":-50751.74411377552,"d":"(50,752)"},{"v":-47169.48009255078,"d":"(47,169)"},{"v":-43587.21607132603,"d":"(43,587)"},{"v":-40004.95205010128,"d":"(40,005)"},{"v":-36422.68802887653,"d":"(36,423)"},{"v":-32840.42400765178,"d":"(32,840)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros pagos",{"$nulls":4},{"$f":"H600","v":0},{"$f":"I600","v":0},0,0,0,{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"$f":"O600","v":{"v":-62689.620371433084,"d":"(62,690)"}},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal recebido ou pago",{"$nulls":4},{"$f":"H598+H601","v":0},{"$f":"I598+I601","v":0},0,{"v":271951.31764355884,"d":"271,951"},{"v":277705.8075248966,"d":"277,706"},{"v":-25143.792988040586,"d":"(25,144)"},{"v":-31049.29199703941,"d":"(31,049)"},{"$f":"O598+O601","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fluxo de caixa de capital",{"$nulls":5},{"$f":"H104+H109+H133","v":0},0,{"v":-30540.516092086047,"d":"(30,541)"},{"v":-279603.8586072695,"d":"(279,604)"},{"v":-365995.2088127113,"d":"(365,995)"},{"v":15898.199440075507,"d":"15,898"},{"v":170712.70824659814,"d":"170,713"},{"v":167555.25284734345,"d":"167,555"},{"v":165552.37751518807,"d":"165,552"},{"v":170099.6298338403,"d":"170,100"},{"v":174862.46577284444,"d":"174,862"},{"v":185922.99193456996,"d":"185,923"},{"v":197483.28532462317,"d":"197,483"},{"v":209429.81067839038,"d":"209,430"},{"v":209255.93796698557,"d":"209,256"},{"v":209236.4384739486,"d":"209,236"},{"v":222169.8068089893,"d":"222,170"},{"v":235830.43485181694,"d":"235,830"},{"v":249965.50891377483,"d":"249,966"},{"v":264594.95572766685,"d":"264,595"},{"v":279739.5389490738,"d":"279,740"},{"v":295420.8943071115,"d":"295,421"},{"v":311661.56623151834,"d":"311,662"},{"v":328485.0460180822,"d":"328,485"},{"v":360544.8915902266,"d":"360,545"},{"v":343977.19700161944,"d":"343,977"},{"v":358316.54541041836,"d":"358,317"},{"v":387495.05984005844,"d":"387,495"},{"v":418497.022238025,"d":"418,497"},{"v":458087.51422074804,"d":"458,088"},{"v":457969.6103192922,"d":"457,970"},0,{"$f":"AN104+AN109+AN133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H139:BM139)","v":{"v":6172625.106950762,"d":"6,172,625"}}]
[]
[null,"Índice de Cobertura do Serviço da Dívida (ICSD) ",{"$nulls":5},{"$f":"IF(OR(H100<Resultados!$C$13+1,H100>Resultados!$C$14),\"\",-(H104+H109)/H135)","v":""},{"$f":"IF(OR(I100<Resultados!$C$13+1,I100>Resultados!$C$14),\"\",-(I104+I109)/I135)","v":""},{"$f":"IF(OR(J100<Resultados!$C$13+1,J100>Resultados!$C$14),\"\",-(J104+J109)/J135)","v":""},{"$f":"IF(OR(K100<Resultados!$C$13+1,K100>Resultados!$C$14),\"\",-(K104+K109)/K135)","v":""},{"$f":"IF(OR(L100<Resultados!$C$13+1,L100>Resultados!$C$14),\"\",-(L104+L109)/L135)","v":""},{"$f":"IF(OR(M100<Resultados!$C$13+1,M100>Resultados!$C$14),\"\",-(M104+M109)/M135)","v":""},{"$f":"IF(OR(N100<Resultados!$C$13+1,N100>Resultados!$C$14),\"\",-(N104+N109)/N135)","v":{"v":2.7541167768361494,"d":"2.75"}},{"$f":"IF(OR(O100<Resultados!$C$13+1,O100>Resultados!$C$14),\"\",-(O104+O109)/O135)","v":{"v":2.787467430694212,"d":"2.79"}},{"$f":"IF(OR(P100<Resultados!$C$13+1,P100>Resultados!$C$14),\"\",-(P104+P109)/P135)","v":{"v":2.8362747567716338,"d":"2.84"}},{"$f":"IF(OR(Q100<Resultados!$C$13+1,Q100>Resultados!$C$14),\"\",-(Q104+Q109)/Q135)","v":{"v":2.9647801270324576,"d":"2.96"}},{"$f":"IF(OR(R100<Resultados!$C$13+1,R100>Resultados!$C$14),\"\",-(R104+R109)/R135)","v":{"v":3.1069767241834723,"d":"3.11"}},{"$f":"IF(OR(S100<Resultados!$C$13+1,S100>Resultados!$C$14),\"\",-(S104+S109)/S135)","v":{"v":3.3413087573239877,"d":"3.34"}},{"$f":"IF(OR(T100<Resultados!$C$13+1,T100>Resultados!$C$14),\"\",-(T104+T109)/T135)","v":{"v":3.604372358829083,"d":"3.60"}},{"$f":"IF(OR(U100<Resultados!$C$13+1,U100>Resultados!$C$14),\"\",-(U104+U109)/U135)","v":{"v":3.898869944633696,"d":"3.90"}},{"$f":"IF(OR(V100<Resultados!$C$13+1,V100>Resultados!$C$14),\"\",-(V104+V109)/V135)","v":{"v":4.04757645678069,"d":"4.05"}},{"$f":"IF(OR(W100<Resultados!$C$13+1,W100>Resultados!$C$14),\"\",-(W104+W109)/W135)","v":{"v":4.215025596415608,"d":"4.22"}},{"$f":"IF(OR(X100<Resultados!$C$13+1,X100>Resultados!$C$14),\"\",-(X104+X109)/X135)","v":{"v":4.612603171040262,"d":"4.61"}},{"$f":"IF(OR(Y100<Resultados!$C$13+1,Y100>Resultados!$C$14),\"\",-(Y104+Y109)/Y135)","v":{"v":5.071920136981212,"d":"5.07"}},{"$f":"IF(OR(Z100<Resultados!$C$13+1,Z100>Resultados!$C$14),\"\",-(Z104+Z109)/Z135)","v":{"v":5.600535051504048,"d":"5.60"}},{"$f":"IF(OR(AA100<Resultados!$C$13+1,AA100>Resultados!$C$14),\"\",-(AA104+AA109)/AA135)","v":{"v":6.213514537244207,"d":"6.21"}},{"$f":"IF(OR(AB100<Resultados!$C$13+1,AB100>Resultados!$C$14),\"\",-(AB104+AB109)/AB135)","v":{"v":6.930519870055798,"d":"6.93"}},{"$f":"IF(OR(AC100<Resultados!$C$13+1,AC100>Resultados!$C$14),\"\",-(AC104+AC109)/AC135)","v":{"v":7.7776958689833595,"d":"7.78"}},{"$f":"IF(OR(AD100<Resultados!$C$13+1,AD100>Resultados!$C$14),\"\",-(AD104+AD109)/AD135)","v":{"v":8.790574672885512,"d":"8.79"}},{"$f":"IF(OR(AE100<Resultados!$C$13+1,AE100>Resultados!$C$14),\"\",-(AE104+AE109)/AE135)","v":{"v":10.018693122200471,"d":"10.02"}},{"$f":"IF(OR(AF100<Resultados!$C$13+1,AF100>Resultados!$C$14),\"\",-(AF104+AF109)/AF135)","v":{"v":11.97869173388931,"d":"11.98"}},{"$f":"IF(OR(AG100<Resultados!$C$13+1,AG100>Resultados!$C$14),\"\",-(AG104+AG109)/AG135)","v":""},{"$f":"IF(OR(AH100<Resultados!$C$13+1,AH100>Resultados!$C$14),\"\",-(AH104+AH109)/AH135)","v":""},{"$f":"IF(OR(AI100<Resultados!$C$13+1,AI100>Resultados!$C$14),\"\",-(AI104+AI109)/AI135)","v":""},{"$f":"IF(OR(AJ100<Resultados!$C$13+1,AJ100>Resultados!$C$14),\"\",-(AJ104+AJ109)/AJ135)","v":""},{"$f":"IF(OR(AK100<Resultados!$C$13+1,AK100>Resultados!$C$14),\"\",-(AK104+AK109)/AK135)","v":""},{"$f":"IF(OR(AL100<Resultados!$C$13+1,AL100>Resultados!$C$14),\"\",-(AL104+AL109)/AL135)","v":""},{"$f":"IF(OR(AM100<Resultados!$C$13+1,AM100>Resultados!$C$14),\"\",-(AM104+AM109)/AM135)","v":""},{"$f":"IF(OR(AN100<Resultados!$C$13+1,AN100>Resultados!$C$14),\"\",-(AN104+AN109)/AN135)","v":""},{"$f":"IF(OR(AO100<Resultados!$C$13+1,AO100>Resultados!$C$14),\"\",-(AO104+AO109)/AO135)","v":""},{"$f":"IF(OR(AP100<Resultados!$C$13+1,AP100>Resultados!$C$14),\"\",-(AP104+AP109)/AP135)","v":""},{"$f":"IF(OR(AQ100<Resultados!$C$13+1,AQ100>Resultados!$C$14),\"\",-(AQ104+AQ109)/AQ135)","v":""},{"$f":"IF(OR(AR100<Resultados!$C$13+1,AR100>Resultados!$C$14),\"\",-(AR104+AR109)/AR135)","v":""},{"$f":"IF(OR(AS100<Resultados!$C$13+1,AS100>Resultados!$C$14),\"\",-(AS104+AS109)/AS135)","v":""},{"$f":"IF(OR(AT100<Resultados!$C$13+1,AT100>Resultados!$C$14),\"\",-(AT104+AT109)/AT135)","v":""},{"$f":"IF(OR(AU100<Resultados!$C$13+1,AU100>Resultados!$C$14),\"\",-(AU104+AU109)/AU135)","v":""},{"$f":"IF(OR(AV100<Resultados!$C$13+1,AV100>Resultados!$C$14),\"\",-(AV104+AV109)/AV135)","v":""},{"$f":"IF(OR(AW100<Resultados!$C$13+1,AW100>Resultados!$C$14),\"\",-(AW104+AW109)/AW135)","v":""},{"$f":"IF(OR(AX100<Resultados!$C$13+1,AX100>Resultados!$C$14),\"\",-(AX104+AX109)/AX135)","v":""},{"$f":"IF(OR(AY100<Resultados!$C$13+1,AY100>Resultados!$C$14),\"\",-(AY104+AY109)/AY135)","v":""},{"$f":"IF(OR(AZ100<Resultados!$C$13+1,AZ100>Resultados!$C$14),\"\",-(AZ104+AZ109)/AZ135)","v":""},{"$f":"IF(OR(BA100<Resultados!$C$13+1,BA100>Resultados!$C$14),\"\",-(BA104+BA109)/BA135)","v":""},{"$f":"IF(OR(BB100<Resultados!$C$13+1,BB100>Resultados!$C$14),\"\",-(BB104+BB109)/BB135)","v":""},{"$f":"IF(OR(BC100<Resultados!$C$13+1,BC100>Resultados!$C$14),\"\",-(BC104+BC109)/BC135)","v":""},{"$f":"IF(OR(BD100<Resultados!$C$13+1,BD100>Resultados!$C$14),\"\",-(BD104+BD109)/BD135)","v":""},{"$f":"IF(OR(BE100<Resultados!$C$13+1,BE100>Resultados!$C$14),\"\",-(BE104+BE109)/BE135)","v":""},{"$f":"IF(OR(BF100<Resultados!$C$13+1,BF100>Resultados!$C$14),\"\",-(BF104+BF109)/BF135)","v":""},{"$f":"IF(OR(BG100<Resultados!$C$13+1,BG100>Resultados!$C$14),\"\",-(BG104+BG109)/BG135)","v":""},{"$f":"IF(OR(BH100<Resultados!$C$13+1,BH100>Resultados!$C$14),\"\",-(BH104+BH109)/BH135)","v":""},{"$f":"IF(OR(BI100<Resultados!$C$13+1,BI100>Resultados!$C$14),\"\",-(BI104+BI109)/BI135)","v":""},{"$f":"IF(OR(BJ100<Resultados!$C$13+1,BJ100>Resultados!$C$14),\"\",-(BJ104+BJ109)/BJ135)","v":""},{"$f":"IF(OR(BK100<Resultados!$C$13+1,BK100>Resultados!$C$14),\"\",-(BK104+BK109)/BK135)","v":""},{"$f":"IF(OR(BL100<Resultados!$C$13+1,BL100>Resultados!$C$14),\"\",-(BL104+BL109)/BL135)","v":""},{"$f":"IF(OR(BM100<Resultados!$C$13+1,BM100>Resultados!$C$14),\"\",-(BM104+BM109)/BM135)","v":""}]
[]
[]
[{"$nulls":6},{"$f":"'Premissas do projeto'!F16","v":2017},{"$f":"G144+1","v":2018},{"$f":"H144+1","v":2019},{"$f":"I144+1","v":2020},{"$f":"J144+1","v":2021},{"$f":"K144+1","v":2022},{"$f":"L144+1","v":2023},{"$f":"M144+1","v":2024},{"$f":"N144+1","v":2025},{"$f":"O144+1","v":2026},{"$f":"P144+1","v":2027},{"$f":"Q144+1","v":2028},{"$f":"R144+1","v":2029},{"$f":"S144+1","v":2030},{"$f":"T144+1","v":2031},{"$f":"U144+1","v":2032},{"$f":"V144+1","v":2033},{"$f":"W144+1","v":2034},{"$f":"X144+1","v":2035},{"$f":"Y144+1","v":2036},{"$f":"Z144+1","v":2037},{"$f":"AA144+1","v":2038},{"$f":"AB144+1","v":2039},{"$f":"AC144+1","v":2040},{"$f":"AD144+1","v":2041},{"$f":"AE144+1","v":2042},{"$f":"AF144+1","v":2043},{"$f":"AG144+1","v":2044},{"$f":"AH144+1","v":2045},{"$f":"AI144+1","v":2046},{"$f":"AJ144+1","v":2047},{"$f":"AK144+1","v":2048},{"$f":"AL144+1","v":2049},{"$f":"AM144+1","v":2050},{"$f":"AN144+1","v":2051},{"$f":"AO144+1","v":2052},{"$f":"AP144+1","v":2053},{"$f":"AQ144+1","v":2054},{"$f":"AR144+1","v":2055},{"$f":"AS144+1","v":2056},{"$f":"AT144+1","v":2057},{"$f":"AU144+1","v":2058},{"$f":"AV144+1","v":2059},{"$f":"AW144+1","v":2060},{"$f":"AX144+1","v":2061},{"$f":"AY144+1","v":2062},{"$f":"AZ144+1","v":2063},{"$f":"BA144+1","v":2064},{"$f":"BB144+1","v":2065},{"$f":"BC144+1","v":2066},{"$f":"BD144+1","v":2067},{"$f":"BE144+1","v":2068},{"$f":"BF144+1","v":2069},{"$f":"BG144+1","v":2070},{"$f":"BH144+1","v":2071},{"$f":"BI144+1","v":2072},{"$f":"BJ144+1","v":2073},{"$f":"BK144+1","v":2074},{"$f":"BL144+1","v":2075}]
[]
[null,"FLUXOS DE CAIXA PARA O PROJETO EM TERMOS REAIS (Mil REAIS DO ANO ATUAL)"]
[]
[null,"Receita bruta",{"$nulls":5},{"$f":"H29/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I41/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J41/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K41/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L41/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M41/'Premissas macroeconomicas'!P$6","v":{"v":421950.21574034553,"d":"421,950"}},{"$f":"N41/'Premissas macroeconomicas'!Q$6","v":{"v":402463.5483080453,"d":"402,464"}},{"$f":"O41/'Premissas macroeconomicas'!R$6","v":{"v":398431.3214242108,"d":"398,431"}},{"$f":"P41/'Premissas macroeconomicas'!S$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"Q41/'Premissas macroeconomicas'!T$6","v":{"v":398647.150510252,"d":"398,647"}},{"$f":"R41/'Premissas macroeconomicas'!U$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"S41/'Premissas macroeconomicas'!V$6","v":{"v":398647.150510252,"d":"398,647"}},{"$f":"T41/'Premissas macroeconomicas'!W$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"U41/'Premissas macroeconomicas'!X$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"V41/'Premissas macroeconomicas'!Y$6","v":{"v":398647.150510252,"d":"398,647"}},{"$f":"W41/'Premissas macroeconomicas'!Z$6","v":{"v":398647.150510252,"d":"398,647"}},{"$f":"X41/'Premissas macroeconomicas'!AA$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"Y41/'Premissas macroeconomicas'!AB$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"Z41/'Premissas macroeconomicas'!AC$6","v":{"v":398647.150510252,"d":"398,647"}},{"$f":"AA41/'Premissas macroeconomicas'!AD$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"AB41/'Premissas macroeconomicas'!AE$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"AC41/'Premissas macroeconomicas'!AF$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"AD41/'Premissas macroeconomicas'!AG$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"AE41/'Premissas macroeconomicas'!AH$6","v":{"v":398647.150510252,"d":"398,647"}},{"$f":"AF41/'Premissas macroeconomicas'!AI$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"AG41/'Premissas macroeconomicas'!AJ$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"AH41/'Premissas macroeconomicas'!AK$6","v":{"v":398647.15051025205,"d":"398,647"}},{"$f":"AI41/'Premissas macroeconomicas'!AL$6","v":{"v":398431.3214242108,"d":"398,431"}},{"$f":"AJ41/'Premissas macroeconomicas'!AM$6","v":{"v":398215.4923381694,"d":"398,215"}},{"$f":"AK41/'Premissas macroeconomicas'!AN$6","v":{"v":397999.6632521282,"d":"398,000"}},{"$f":"AL41/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM41/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN41/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO41/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP41/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ41/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR41/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS41/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT41/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU41/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV41/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW41/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX41/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY41/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ41/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA41/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB41/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC41/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD41/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE41/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF41/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG41/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH41/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI41/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ41/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK41/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL41/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM41/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H148:BM148)","v":{"v":9991787.4221819,"d":"9,991,787"}}]
[]
[null,"Investimentos e despesas operacionais",{"$nulls":5},{"$f":"H152+H160","v":0},{"$f":"I152+I160","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-466449.84973976226,"d":"(466,450)"},{"v":-520517.98365439,"d":"(520,518)"},{"v":-304078.4170531329,"d":"(304,078)"},{"v":-170852.22205938402,"d":"(170,852)"},{"v":-171022.24516319874,"d":"(171,022)"},{"v":-175824.71904090676,"d":"(175,825)"},{"v":-175977.12436480937,"d":"(175,977)"},{"v":-176121.37720301663,"d":"(176,121)"},{"v":-176257.88715446208,"d":"(176,258)"},{"v":-176387.04404362498,"d":"(176,387)"},{"v":-176509.2188491721,"d":"(176,509)"},{"v":-176624.76458986462,"d":"(176,625)"},{"v":-176734.0171696666,"d":"(176,734)"},{"v":-176837.29618390428,"d":"(176,837)"},{"v":-176934.90568824354,"d":"(176,935)"},{"v":-177027.13493217248,"d":"(177,027)"},{"v":-177114.2590586021,"d":"(177,114)"},{"v":-177196.53977112373,"d":"(177,197)"},{"v":-177274.2259703949,"d":"(177,274)"},{"v":-177347.55436105764,"d":"(177,348)"},{"v":-177416.75003053082,"d":"(177,417)"},{"v":-172251.75782292572,"d":"(172,252)"},{"v":-178368.96944450308,"d":"(178,369)"},{"v":-178368.96944450308,"d":"(178,369)"},{"v":-173727.48372318497,"d":"(173,727)"},{"v":-169085.9980018669,"d":"(169,086)"},{"v":-162143.23467259586,"d":"(162,143)"},{"v":133257.9382761417,"d":"133,258"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H150:BM150)","v":{"v":-5388188.3820702415,"d":"(5,388,188)"}},null,{"$f":"BO150/25","v":{"v":-215527.53528280967,"d":"(215,528)"}}]
[]
[null,"Despesas do projeto",{"$nulls":5},{"$f":"SUM(H153:H158)","v":0},{"$f":"SUM(I153:I158)","v":0},0,0,{"v":-20905.839483173117,"d":"(20,906)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.02655923073,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.02655923073,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-4417.039554612163,"d":"(4,417)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H152:BM152)","v":{"v":-4020398.5430185543,"d":"(4,020,399)"}}]
[null,null,"Madeira além do mínimo contratual",{"$nulls":4},{"$f":"H44/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I44/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J44/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K44/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L44/'Premissas macroeconomicas'!O$6","v":{"v":-13975.98737916473,"d":"(13,976)"}},{"$f":"M44/'Premissas macroeconomicas'!P$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"N44/'Premissas macroeconomicas'!Q$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"O44/'Premissas macroeconomicas'!R$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"P44/'Premissas macroeconomicas'!S$6","v":{"v":-110689.82004298466,"d":"(110,690)"}},{"$f":"Q44/'Premissas macroeconomicas'!T$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"R44/'Premissas macroeconomicas'!U$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"S44/'Premissas macroeconomicas'!V$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"T44/'Premissas macroeconomicas'!W$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"U44/'Premissas macroeconomicas'!X$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"V44/'Premissas macroeconomicas'!Y$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"W44/'Premissas macroeconomicas'!Z$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"X44/'Premissas macroeconomicas'!AA$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"Y44/'Premissas macroeconomicas'!AB$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"Z44/'Premissas macroeconomicas'!AC$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AA44/'Premissas macroeconomicas'!AD$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AB44/'Premissas macroeconomicas'!AE$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AC44/'Premissas macroeconomicas'!AF$6","v":{"v":-110689.82004298463,"d":"(110,690)"}},{"$f":"AD44/'Premissas macroeconomicas'!AG$6","v":{"v":-110689.82004298466,"d":"(110,690)"}},{"$f":"AE44/'Premissas macroeconomicas'!AH$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AF44/'Premissas macroeconomicas'!AI$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AG44/'Premissas macroeconomicas'!AJ$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AH44/'Premissas macroeconomicas'!AK$6","v":{"v":-110689.82004298463,"d":"(110,690)"}},{"$f":"AI44/'Premissas macroeconomicas'!AL$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AJ44/'Premissas macroeconomicas'!AM$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AK44/'Premissas macroeconomicas'!AN$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AL44/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM44/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN44/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO44/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP44/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ44/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR44/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS44/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT44/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU44/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV44/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW44/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX44/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY44/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ44/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA44/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB44/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC44/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD44/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE44/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF44/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG44/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH44/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI44/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ44/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK44/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL44/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM44/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H153:BM153)","v":{"v":-2781221.48845378,"d":"(2,781,221)"}},null,{"$f":"BO153/25","v":{"v":-111248.8595381512,"d":"(111,249)"}}]
[null,null,"Outros custos variáveis",{"$nulls":4},{"$f":"H45/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I45/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J45/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K45/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L45/'Premissas macroeconomicas'!O$6","v":{"v":-2512.8125493962266,"d":"(2,513)"}},{"$f":"M45/'Premissas macroeconomicas'!P$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"N45/'Premissas macroeconomicas'!Q$6","v":{"v":-19901.47539121811,"d":"(19,901)"}},{"$f":"O45/'Premissas macroeconomicas'!R$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"P45/'Premissas macroeconomicas'!S$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"Q45/'Premissas macroeconomicas'!T$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"R45/'Premissas macroeconomicas'!U$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"S45/'Premissas macroeconomicas'!V$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"T45/'Premissas macroeconomicas'!W$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"U45/'Premissas macroeconomicas'!X$6","v":{"v":-19901.47539121812,"d":"(19,901)"}},{"$f":"V45/'Premissas macroeconomicas'!Y$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"W45/'Premissas macroeconomicas'!Z$6","v":{"v":-19901.47539121811,"d":"(19,901)"}},{"$f":"X45/'Premissas macroeconomicas'!AA$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"Y45/'Premissas macroeconomicas'!AB$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"Z45/'Premissas macroeconomicas'!AC$6","v":{"v":-19901.47539121812,"d":"(19,901)"}},{"$f":"AA45/'Premissas macroeconomicas'!AD$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AB45/'Premissas macroeconomicas'!AE$6","v":{"v":-19901.47539121812,"d":"(19,901)"}},{"$f":"AC45/'Premissas macroeconomicas'!AF$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AD45/'Premissas macroeconomicas'!AG$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AE45/'Premissas macroeconomicas'!AH$6","v":{"v":-19901.47539121811,"d":"(19,901)"}},{"$f":"AF45/'Premissas macroeconomicas'!AI$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AG45/'Premissas macroeconomicas'!AJ$6","v":{"v":-19901.47539121811,"d":"(19,901)"}},{"$f":"AH45/'Premissas macroeconomicas'!AK$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AI45/'Premissas macroeconomicas'!AL$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AJ45/'Premissas macroeconomicas'!AM$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AK45/'Premissas macroeconomicas'!AN$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AL45/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM45/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN45/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO45/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP45/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ45/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR45/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS45/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT45/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU45/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV45/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW45/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX45/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY45/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ45/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA45/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB45/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC45/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD45/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE45/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF45/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG45/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH45/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI45/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ45/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK45/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL45/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM45/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-500049.6973298489,"d":"(500,050)"},null,{"$f":"BO154/25","v":{"v":-20001.987893193957,"d":"(20,002)"}}]
[null,null,"Madeira mínimo contratual",{"$nulls":4},{"$f":"H48/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I48/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J48/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K48/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L48/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M48/'Premissas macroeconomicas'!P$6","v":0},{"$f":"N48/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O48/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P48/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q48/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R48/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S48/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T48/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U48/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V48/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W48/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X48/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y48/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z48/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA48/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB48/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC48/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD48/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE48/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF48/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG48/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH48/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI48/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ48/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK48/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL48/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM48/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN48/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO48/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP48/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ48/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR48/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS48/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT48/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU48/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV48/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW48/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX48/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY48/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ48/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA48/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB48/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC48/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD48/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE48/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF48/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG48/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH48/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI48/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ48/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK48/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL48/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM48/'Premissas macroeconomicas'!BP$6","v":0},null,0,null,0]
[null,null,"Mão de obra",{"$nulls":4},{"$f":"H49/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I49/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J49/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K49/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L49/'Premissas macroeconomicas'!O$6","v":{"v":-3408.6054686394264,"d":"(3,409)"}},{"$f":"M49/'Premissas macroeconomicas'!P$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"N49/'Premissas macroeconomicas'!Q$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"O49/'Premissas macroeconomicas'!R$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"P49/'Premissas macroeconomicas'!S$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"Q49/'Premissas macroeconomicas'!T$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"R49/'Premissas macroeconomicas'!U$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"S49/'Premissas macroeconomicas'!V$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"T49/'Premissas macroeconomicas'!W$6","v":{"v":-6817.210937278852,"d":"(6,817)"}},{"$f":"U49/'Premissas macroeconomicas'!X$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"V49/'Premissas macroeconomicas'!Y$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"W49/'Premissas macroeconomicas'!Z$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"X49/'Premissas macroeconomicas'!AA$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"Y49/'Premissas macroeconomicas'!AB$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"Z49/'Premissas macroeconomicas'!AC$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AA49/'Premissas macroeconomicas'!AD$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AB49/'Premissas macroeconomicas'!AE$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AC49/'Premissas macroeconomicas'!AF$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AD49/'Premissas macroeconomicas'!AG$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AE49/'Premissas macroeconomicas'!AH$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AF49/'Premissas macroeconomicas'!AI$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AG49/'Premissas macroeconomicas'!AJ$6","v":{"v":-6817.210937278854,"d":"(6,817)"}},{"$f":"AH49/'Premissas macroeconomicas'!AK$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AI49/'Premissas macroeconomicas'!AL$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AJ49/'Premissas macroeconomicas'!AM$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AK49/'Premissas macroeconomicas'!AN$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AL49/'Premissas macroeconomicas'!AO$6","v":{"v":-3408.6054686394264,"d":"(3,409)"}},{"$f":"AM49/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN49/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO49/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP49/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ49/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR49/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS49/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT49/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU49/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV49/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW49/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX49/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY49/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ49/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA49/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB49/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC49/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD49/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE49/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF49/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG49/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH49/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI49/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ49/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK49/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL49/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM49/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-177247.48436925013,"d":"(177,247)"},null,{"v":-7089.899374770005,"d":"(7,090)"}]
[null,null,"Outros custos fixos de operação",{"$nulls":4},{"$f":"SUM(H50:H53)/'Premissas macroeconomicas'!K$6","v":0},{"$f":"SUM(I50:I53)/'Premissas macroeconomicas'!L$6","v":0},{"$f":"SUM(J50:J53)/'Premissas macroeconomicas'!M$6","v":0},{"$f":"SUM(K50:K53)/'Premissas macroeconomicas'!N$6","v":0},{"$f":"SUM(L50:L53)/'Premissas macroeconomicas'!O$6","v":{"v":-1008.4340859727362,"d":"(1,008)"}},{"$f":"SUM(M50:M53)/'Premissas macroeconomicas'!P$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(N50:N53)/'Premissas macroeconomicas'!Q$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(O50:O53)/'Premissas macroeconomicas'!R$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(P50:P53)/'Premissas macroeconomicas'!S$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(Q50:Q53)/'Premissas macroeconomicas'!T$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(R50:R53)/'Premissas macroeconomicas'!U$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(S50:S53)/'Premissas macroeconomicas'!V$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(T50:T53)/'Premissas macroeconomicas'!W$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(U50:U53)/'Premissas macroeconomicas'!X$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(V50:V53)/'Premissas macroeconomicas'!Y$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(W50:W53)/'Premissas macroeconomicas'!Z$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(X50:X53)/'Premissas macroeconomicas'!AA$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(Y50:Y53)/'Premissas macroeconomicas'!AB$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(Z50:Z53)/'Premissas macroeconomicas'!AC$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AA50:AA53)/'Premissas macroeconomicas'!AD$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AB50:AB53)/'Premissas macroeconomicas'!AE$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AC50:AC53)/'Premissas macroeconomicas'!AF$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(AD50:AD53)/'Premissas macroeconomicas'!AG$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AE50:AE53)/'Premissas macroeconomicas'!AH$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AF50:AF53)/'Premissas macroeconomicas'!AI$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(AG50:AG53)/'Premissas macroeconomicas'!AJ$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AH50:AH53)/'Premissas macroeconomicas'!AK$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AI50:AI53)/'Premissas macroeconomicas'!AL$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AJ50:AJ53)/'Premissas macroeconomicas'!AM$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AK50:AK53)/'Premissas macroeconomicas'!AN$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(AL50:AL53)/'Premissas macroeconomicas'!AO$6","v":{"v":-1008.4340859727363,"d":"(1,008)"}},{"$f":"SUM(AM50:AM53)/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"SUM(AN50:AN53)/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"SUM(AO50:AO53)/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"SUM(AP50:AP53)/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"SUM(AQ50:AQ53)/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"SUM(AR50:AR53)/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"SUM(AS50:AS53)/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"SUM(AT50:AT53)/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"SUM(AU50:AU53)/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"SUM(AV50:AV53)/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"SUM(AW50:AW53)/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"SUM(AX50:AX53)/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"SUM(AY50:AY53)/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"SUM(AZ50:AZ53)/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"SUM(BA50:BA53)/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"SUM(BB50:BB53)/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"SUM(BC50:BC53)/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"SUM(BD50:BD53)/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"SUM(BE50:BE53)/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"SUM(BF50:BF53)/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"SUM(BG50:BG53)/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"SUM(BH50:BH53)/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"SUM(BI50:BI53)/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"SUM(BJ50:BJ53)/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"SUM(BK50:BK53)/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"SUM(BL50:BL53)/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"SUM(BM50:BM53)/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-508399.8728656728,"d":"(508,400)"},null,{"v":-20335.994914626914,"d":"(20,336)"}]
[null,null,"Acesso na rede",{"$nulls":4},{"$f":"H55/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I55/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J55/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K55/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L55/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M55/'Premissas macroeconomicas'!P$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"N55/'Premissas macroeconomicas'!Q$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"O55/'Premissas macroeconomicas'!R$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"P55/'Premissas macroeconomicas'!S$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"Q55/'Premissas macroeconomicas'!T$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"R55/'Premissas macroeconomicas'!U$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"S55/'Premissas macroeconomicas'!V$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"T55/'Premissas macroeconomicas'!W$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"U55/'Premissas macroeconomicas'!X$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"V55/'Premissas macroeconomicas'!Y$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"W55/'Premissas macroeconomicas'!Z$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"X55/'Premissas macroeconomicas'!AA$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"Y55/'Premissas macroeconomicas'!AB$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"Z55/'Premissas macroeconomicas'!AC$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AA55/'Premissas macroeconomicas'!AD$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AB55/'Premissas macroeconomicas'!AE$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AC55/'Premissas macroeconomicas'!AF$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AD55/'Premissas macroeconomicas'!AG$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AE55/'Premissas macroeconomicas'!AH$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AF55/'Premissas macroeconomicas'!AI$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AG55/'Premissas macroeconomicas'!AJ$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AH55/'Premissas macroeconomicas'!AK$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AI55/'Premissas macroeconomicas'!AL$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AJ55/'Premissas macroeconomicas'!AM$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AK55/'Premissas macroeconomicas'!AN$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AL55/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM55/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN55/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO55/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP55/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ55/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR55/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS55/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT55/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU55/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV55/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW55/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX55/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY55/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ55/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA55/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB55/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC55/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD55/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE55/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF55/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG55/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH55/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI55/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ55/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK55/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL55/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM55/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-53479.99999999998,"d":"(53,480)"},null,{"v":-2139.199999999999,"d":"(2,139)"}]
[{"$nulls":66},0,null,0]
[null,"Investmento",{"$nulls":5},{"$f":"H161+H162+H165+H166+H169","v":0},{"$f":"I161+I162+I165+I166+I169","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-466449.84973976226,"d":"(466,450)"},{"v":-499612.1441712169,"d":"(499,612)"},{"v":-144275.39049390235,"d":"(144,275)"},{"v":-11049.195500153328,"d":"(11,049)"},{"v":-11219.218603968038,"d":"(11,219)"},{"$f":"P161+P162+P165+P166+P169","v":{"v":-16021.692481676044,"d":"(16,022)"}},{"v":-16174.097805578684,"d":"(16,174)"},{"v":-16318.350643785921,"d":"(16,318)"},{"v":-16454.86059523137,"d":"(16,455)"},{"v":-16584.017484394273,"d":"(16,584)"},{"v":-16706.192289941384,"d":"(16,706)"},{"v":-16821.738030633915,"d":"(16,822)"},{"v":-16930.990610435885,"d":"(16,931)"},{"v":-17034.269624673587,"d":"(17,034)"},{"v":-17131.879129012832,"d":"(17,132)"},{"v":-17224.10837294179,"d":"(17,224)"},{"v":-17311.232499371403,"d":"(17,311)"},{"v":-17393.513211893027,"d":"(17,394)"},{"v":-17471.199411164213,"d":"(17,471)"},{"v":-17544.527801826916,"d":"(17,545)"},{"v":-17613.723471300123,"d":"(17,614)"},{"v":-12448.731263695023,"d":"(12,449)"},{"v":-18565.942885272372,"d":"(18,566)"},{"v":-18565.942885272372,"d":"(18,566)"},{"v":-13924.457163954277,"d":"(13,924)"},{"v":-9282.971442636186,"d":"(9,283)"},{"v":-2340.2081133651554,"d":"(2,340)"},{"v":137674.977830754,"d":"137,675"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"v":-1367789.8390516895,"d":"(1,367,790)"},null,{"v":-54711.59356206758,"d":"(54,712)"}]
[null,null,"Investimento inicial",{"$nulls":4},{"$f":"H111/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I111/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J111/'Premissas macroeconomicas'!M$6","v":{"v":-26994.3711553833,"d":"(26,994)"}},{"$f":"K111/'Premissas macroeconomicas'!N$6","v":{"v":-464148.5721318093,"d":"(464,149)"}},{"$f":"L111/'Premissas macroeconomicas'!O$6","v":{"v":-454865.60068917315,"d":"(454,866)"}},{"$f":"M111/'Premissas macroeconomicas'!P$6","v":{"v":-9282.971442636188,"d":"(9,283)"}},{"$f":"N111/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O111/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P111/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q111/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R111/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S111/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T111/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U111/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V111/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W111/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X111/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y111/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z111/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA111/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB111/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC111/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD111/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE111/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF111/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG111/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH111/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI111/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ111/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK111/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL111/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM111/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN111/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO111/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP111/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ111/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR111/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS111/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT111/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU111/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV111/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW111/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX111/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY111/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ111/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA111/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB111/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC111/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD111/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE111/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF111/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG111/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH111/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI111/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ111/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK111/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL111/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM111/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-955291.515419002,"d":"(955,292)"},null,{"v":-38211.660616760084,"d":"(38,212)"}]
[null,null,"Capital de giro",{"$nulls":4},{"$f":"H164-G164","v":0},{"$f":"I164-H164","v":0},0,0,{"v":-1374.066660713413,"d":"(1,374)"},{"v":-128764.24227619667,"d":"(128,764)"},0,0,{"$f":"P164-O164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":130138.30893691009,"d":"130,138"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[{"$nulls":3},"Nominal fim do ano",{"$nulls":3},{"$f":"G163+H119","v":0},0,0,0,{"v":-1687.8987718329283,"d":"(1,688)"},{"v":-166575.63320891184,"d":"(166,576)"},{"v":-173571.8098036861,"d":"(173,572)"},{"v":-180861.82581544097,"d":"(180,862)"},{"v":-188458.02249968948,"d":"(188,458)"},{"v":-196373.25944467643,"d":"(196,373)"},{"v":-204620.93634135288,"d":"(204,621)"},{"v":-213215.01566768964,"d":"(213,215)"},{"v":-222170.0463257326,"d":"(222,170)"},{"v":-231501.18827141338,"d":"(231,501)"},{"v":-241224.23817881278,"d":"(241,224)"},{"v":-251355.6561823229,"d":"(251,356)"},{"v":-261912.59374198047,"d":"(261,913)"},{"v":-272912.92267914367,"d":"(272,913)"},{"v":-284375.26543166774,"d":"(284,375)"},{"v":-296319.0265797978,"d":"(296,319)"},{"v":-308764.42569614935,"d":"(308,764)"},{"v":-321732.5315753876,"d":"(321,733)"},{"v":-335245.2979015539,"d":"(335,245)"},{"v":-349325.60041341913,"d":"(349,326)"},{"v":-363997.27563078277,"d":"(363,997)"},{"v":-379285.1612072757,"d":"(379,285)"},{"v":-395215.1379779813,"d":"(395,215)"},{"v":-411814.17377305654,"d":"(411,814)"},{"v":-429110.36907152494,"d":"(429,110)"},{"v":-447133.004572529,"d":"(447,133)"},0,0,{"$f":"AM163+AN119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Real fim do ano",{"$nulls":3},{"$f":"H163/H$12","v":0},{"$f":"I163/I$12","v":0},0,0,{"v":-1374.066660713413,"d":"(1,374)"},{"v":-130138.30893691009,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691009,"d":"(130,138)"},{"v":-130138.30893691009,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691009,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691006,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691006,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691009,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691009,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691009,"d":"(130,138)"},{"v":-130138.30893691009,"d":"(130,138)"},{"v":-130138.30893691008,"d":"(130,138)"},{"v":-130138.30893691009,"d":"(130,138)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reinvestimentos",{"$nulls":4},{"$f":"H125/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I125/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J125/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K125/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L125/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M125/'Premissas macroeconomicas'!P$6","v":{"v":-9282.971442636186,"d":"(9,283)"}},{"$f":"N125/'Premissas macroeconomicas'!Q$6","v":{"v":-13924.457163954277,"d":"(13,924)"}},{"$f":"O125/'Premissas macroeconomicas'!R$6","v":{"v":-13924.457163954277,"d":"(13,924)"}},{"$f":"P125/'Premissas macroeconomicas'!S$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"Q125/'Premissas macroeconomicas'!T$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"R125/'Premissas macroeconomicas'!U$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"S125/'Premissas macroeconomicas'!V$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"T125/'Premissas macroeconomicas'!W$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"U125/'Premissas macroeconomicas'!X$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"V125/'Premissas macroeconomicas'!Y$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"W125/'Premissas macroeconomicas'!Z$6","v":{"v":-18565.942885272376,"d":"(18,566)"}},{"$f":"X125/'Premissas macroeconomicas'!AA$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"Y125/'Premissas macroeconomicas'!AB$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"Z125/'Premissas macroeconomicas'!AC$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AA125/'Premissas macroeconomicas'!AD$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AB125/'Premissas macroeconomicas'!AE$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AC125/'Premissas macroeconomicas'!AF$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AD125/'Premissas macroeconomicas'!AG$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AE125/'Premissas macroeconomicas'!AH$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AF125/'Premissas macroeconomicas'!AI$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AG125/'Premissas macroeconomicas'!AJ$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AH125/'Premissas macroeconomicas'!AK$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AI125/'Premissas macroeconomicas'!AL$6","v":{"v":-13924.457163954277,"d":"(13,924)"}},{"$f":"AJ125/'Premissas macroeconomicas'!AM$6","v":{"v":-9282.971442636186,"d":"(9,283)"}},{"$f":"AK125/'Premissas macroeconomicas'!AN$6","v":{"v":-4641.485721318093,"d":"(4,641)"}},{"$f":"AL125/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM125/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN125/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO125/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP125/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ125/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR125/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS125/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT125/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU125/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV125/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW125/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX125/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY125/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ125/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA125/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB125/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC125/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD125/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE125/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF125/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG125/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH125/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI125/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ125/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK125/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL125/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM125/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-417733.71491862845,"d":"(417,734)"},null,{"v":-16709.348596745138,"d":"(16,709)"}]
[null,null,"Reservas",{"$nulls":4},{"$f":"H168-G168","v":0},{"$f":"I168-H168","v":0},0,{"v":-2301.277607952937,"d":"(2,301)"},{"v":-43372.476821330325,"d":"(43,372)"},{"v":3054.7946675162602,"d":"3,055"},{"v":2875.2616638009495,"d":"2,875"},{"v":2705.238559986239,"d":"2,705"},{"v":2544.2504035963284,"d":"2,544"},{"v":2391.8450796936886,"d":"2,392"},{"v":2247.592241486451,"d":"2,248"},{"v":2111.082290041002,"d":"2,111"},{"v":1981.925400878099,"d":"1,982"},{"v":1859.7505953309883,"d":"1,860"},{"v":1744.2048546384576,"d":"1,744"},{"v":1634.9522748364907,"d":"1,635"},{"v":1531.6732605987854,"d":"1,532"},{"v":1434.0637562595402,"d":"1,434"},{"v":1341.8345123305808,"d":"1,342"},{"v":1254.7103859009694,"d":"1,255"},{"v":1172.4296733793453,"d":"1,172"},{"v":1094.743474108158,"d":"1,095"},{"v":1021.4150834454558,"d":"1,021"},{"v":952.2194139722469,"d":"952"},{"v":6117.211621577349,"d":"6,117"},0,0,0,0,{"v":2301.2776079529376,"d":"2,301"},{"v":2301.2776079529367,"d":"2,301"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"v":-9.094947017729282e-13,"d":"(0)"},null,{"v":-3.637978807091713E-14,"d":"(0)"}]
[{"$nulls":3},"Nominal fim do ano",{"$nulls":3},{"$f":"G167+H127","v":0},{"$f":"H167+I127","v":0},0,{"v":-2712.9381173896045,"d":"(2,713)"},{"v":-56105.48324210094,"d":"(56,105)"},{"v":-54551.809279027446,"d":"(54,552)"},{"v":-53008.10855395057,"d":"(53,008)"},{"v":-51474.7999428662,"d":"(51,475)"},{"v":-49952.31991456201,"d":"(49,952)"},{"v":-48441.12326951475,"d":"(48,441)"},{"v":-46941.68390982124,"d":"(46,942)"},{"v":-45454.49564146631,"d":"(45,454)"},{"v":-43980.0730102862,"d":"(43,980)"},{"v":-42518.95217304224,"d":"(42,519)"},{"v":-41071.69180507976,"d":"(41,072)"},{"v":-39638.87404610857,"d":"(39,639)"},{"v":-38221.10548570631,"d":"(38,221)"},{"v":-36819.01819021288,"d":"(36,819)"},{"v":-35433.27077275444,"d":"(35,433)"},{"v":-34064.54950820847,"d":"(34,065)"},{"v":-32713.56949499728,"d":"(32,714)"},{"v":-31381.075865676947,"d":"(31,381)"},{"v":-30067.845048370873,"d":"(30,068)"},{"v":-28774.686081183667,"d":"(28,775)"},{"v":-12873.361988606806,"d":"(12,873)"},{"v":-13414.043192128293,"d":"(13,414)"},{"v":-13977.43300619768,"d":"(13,977)"},{"v":-14564.485192457983,"d":"(14,564)"},{"v":-15176.19357054122,"d":"(15,176)"},{"v":-7906.796850251974,"d":"(7,907)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Real fim do ano",{"$nulls":3},{"$f":"H167/H$12","v":0},{"$f":"I167/I$12","v":0},{"$f":"J167/J$12","v":0},{"$f":"K167/K$12","v":{"v":-2301.277607952937,"d":"(2,301)"}},{"$f":"L167/L$12","v":{"v":-45673.75442928326,"d":"(45,674)"}},{"$f":"M167/M$12","v":{"v":-42618.959761767,"d":"(42,619)"}},{"$f":"N167/N$12","v":{"v":-39743.69809796605,"d":"(39,744)"}},{"$f":"O167/O$12","v":{"v":-37038.45953797981,"d":"(37,038)"}},{"$f":"P167/P$12","v":{"v":-34494.20913438348,"d":"(34,494)"}},{"$f":"Q167/Q$12","v":{"v":-32102.364054689795,"d":"(32,102)"}},{"$f":"R167/R$12","v":{"v":-29854.771813203344,"d":"(29,855)"}},{"$f":"S167/S$12","v":{"v":-27743.689523162342,"d":"(27,744)"}},{"$f":"T167/T$12","v":{"v":-25761.764122284243,"d":"(25,762)"}},{"$f":"U167/U$12","v":{"v":-23902.013526953255,"d":"(23,902)"}},{"$f":"V167/V$12","v":{"v":-22157.808672314797,"d":"(22,158)"}},{"$f":"W167/W$12","v":{"v":-20522.856397478306,"d":"(20,523)"}},{"$f":"X167/X$12","v":{"v":-18991.18313687952,"d":"(18,991)"}},{"$f":"Y167/Y$12","v":{"v":-17557.11938061998,"d":"(17,557)"}},{"$f":"Z167/Z$12","v":{"v":-16215.2848682894,"d":"(16,215)"}},{"$f":"AA167/AA$12","v":{"v":-14960.57448238843,"d":"(14,961)"}},{"$f":"AB167/AB$12","v":{"v":-13788.144809009085,"d":"(13,788)"}},{"$f":"AC167/AC$12","v":{"v":-12693.401334900927,"d":"(12,693)"}},{"$f":"AD167/AD$12","v":{"v":-11671.986251455472,"d":"(11,672)"}},{"$f":"AE167/AE$12","v":{"v":-10719.766837483225,"d":"(10,720)"}},{"$f":"AF167/AF$12","v":{"v":-4602.555215905875,"d":"(4,603)"}},{"$f":"AG167/AG$12","v":{"v":-4602.555215905874,"d":"(4,603)"}},{"$f":"AH167/AH$12","v":{"v":-4602.555215905874,"d":"(4,603)"}},{"$f":"AI167/AI$12","v":{"v":-4602.555215905874,"d":"(4,603)"}},{"$f":"AJ167/AJ$12","v":{"v":-4602.555215905874,"d":"(4,603)"}},{"$f":"AK167/AK$12","v":{"v":-2301.2776079529367,"d":"(2,301)"}},{"$f":"AL167/AL$12","v":0},{"$f":"AM167/AM$12","v":0},{"$f":"AN167/AN$12","v":0},{"$f":"AO167/AO$12","v":0},{"$f":"AP167/AP$12","v":0},{"$f":"AQ167/AQ$12","v":0},{"$f":"AR167/AR$12","v":0},{"$f":"AS167/AS$12","v":0},{"$f":"AT167/AT$12","v":0},{"$f":"AU167/AU$12","v":0},{"$f":"AV167/AV$12","v":0},{"$f":"AW167/AW$12","v":0},{"$f":"AX167/AX$12","v":0},{"$f":"AY167/AY$12","v":0},{"$f":"AZ167/AZ$12","v":0},{"$f":"BA167/BA$12","v":0},{"$f":"BB167/BB$12","v":0},{"$f":"BC167/BC$12","v":0},{"$f":"BD167/BD$12","v":0},{"$f":"BE167/BE$12","v":0},{"$f":"BF167/BF$12","v":0},{"$f":"BG167/BG$12","v":0},{"$f":"BH167/BH$12","v":0},{"$f":"BI167/BI$12","v":0},{"$f":"BJ167/BJ$12","v":0},{"$f":"BK167/BK$12","v":0},{"$f":"BL167/BL$12","v":0},{"$f":"BM167/BM$12","v":0}]
[null,null,"Valor residual",{"$nulls":4},{"$f":"H131/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I131/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J131/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K131/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L131/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M131/'Premissas macroeconomicas'!P$6","v":0},{"$f":"N131/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O131/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P131/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q131/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R131/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S131/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T131/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U131/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V131/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W131/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X131/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y131/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z131/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA131/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB131/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC131/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD131/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE131/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF131/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG131/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH131/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI131/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ131/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK131/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL131/'Premissas macroeconomicas'!AO$6","v":{"v":5235.391285941419,"d":"5,235"}},{"$f":"AM131/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN131/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO131/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP131/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ131/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR131/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS131/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT131/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU131/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV131/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW131/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX131/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY131/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ131/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA131/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB131/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC131/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD131/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE131/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF131/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG131/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH131/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI131/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ131/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK131/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL131/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM131/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":5235.391285941419,"d":"5,235"},null,{"v":209.41565143765675,"d":"209"}]
[{"$nulls":68},0]
[null,"Custos de financiamento",{"$nulls":5},{"$f":"H173+H178","v":0},{"$f":"I173+I178","v":0},0,{"v":229273.006380993,"d":"229,273"},{"v":222665.25873296533,"d":"222,665"},{"v":-77100.19666704848,"d":"(77,100)"},{"v":-72968.14692103863,"d":"(72,968)"},{"v":-67449.41052218844,"d":"(67,449)"},{"v":-62257.01405388472,"d":"(62,257)"},{"v":-57373.61596636777,"d":"(57,374)"},{"v":-52782.74249286741,"d":"(52,783)"},{"v":-48468.74586813335,"d":"(48,469)"},{"v":-44416.76450529072,"d":"(44,417)"},{"v":-40612.68504103333,"d":"(40,613)"},{"v":-37043.10616323873,"d":"(37,043)"},{"v":-33695.30413898065,"d":"(33,695)"},{"v":-30557.19996463039,"d":"(30,557)"},{"v":-27617.328063289144,"d":"(27,617)"},{"v":-24864.806458184456,"d":"(24,865)"},{"v":-22289.30835390312,"d":"(22,289)"},{"v":-19881.035060427166,"d":"(19,881)"},{"v":-17630.690197894844,"d":"(17,631)"},{"v":-15529.45512283119,"d":"(15,529)"},{"v":-13568.965519289055,"d":"(13,569)"},{"v":-11741.28910091622,"d":"(11,741)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H171:BM171)","v":{"v":-325909.54506747954,"d":"(325,910)"}}]
[]
[null,"Dívida financeira",{"$nulls":5},{"$f":"SUM(H174:H176)","v":0},{"$f":"SUM(I174:I176)","v":0},0,{"v":229532.06944390456,"d":"229,532"},{"v":224941.42805502645,"d":"224,941"},{"v":-74240.83502835297,"d":"(74,241)"},{"v":-72968.14692103863,"d":"(72,968)"},{"v":-67449.41052218844,"d":"(67,449)"},{"v":-62257.01405388472,"d":"(62,257)"},{"v":-57373.61596636777,"d":"(57,374)"},{"v":-52782.74249286741,"d":"(52,783)"},{"v":-48468.74586813335,"d":"(48,469)"},{"v":-44416.76450529072,"d":"(44,417)"},{"v":-40612.68504103333,"d":"(40,613)"},{"v":-37043.10616323873,"d":"(37,043)"},{"v":-33695.30413898065,"d":"(33,695)"},{"v":-30557.19996463039,"d":"(30,557)"},{"v":-27617.328063289144,"d":"(27,617)"},{"v":-24864.806458184456,"d":"(24,865)"},{"v":-22289.30835390312,"d":"(22,289)"},{"v":-19881.035060427166,"d":"(19,881)"},{"v":-17630.690197894844,"d":"(17,631)"},{"v":-15529.45512283119,"d":"(15,529)"},{"v":-13568.965519289055,"d":"(13,569)"},{"v":-11741.28910091622,"d":"(11,741)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Intermediação  dos emprestimos",{"$nulls":4},{"$f":"H65/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I65/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J65/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K65/'Premissas macroeconomicas'!N$6","v":{"v":-1153.4274846427363,"d":"(1,153)"}},{"$f":"L65/'Premissas macroeconomicas'!O$6","v":{"v":-1130.3589349498818,"d":"(1,130)"}},{"$f":"M65/'Premissas macroeconomicas'!P$6","v":{"v":-23.06854969285473,"d":"(23)"}},{"$f":"N65/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O65/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P65/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q65/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R65/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S65/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T65/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U65/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V65/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W65/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X65/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y65/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z65/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA65/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB65/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC65/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD65/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE65/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF65/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG65/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH65/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI65/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ65/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK65/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL65/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM65/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN65/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO65/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP65/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ65/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR65/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS65/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT65/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU65/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV65/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW65/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX65/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY65/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ65/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA65/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB65/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC65/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD65/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE65/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF65/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG65/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH65/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI65/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ65/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK65/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL65/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM65/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H174:BM174)","v":{"v":-2306.854969285473,"d":"(2,307)"}}]
[null,null,"Juros",{"$nulls":4},{"$f":"H136/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I136/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J136/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K136/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L136/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M136/'Premissas macroeconomicas'!P$6","v":{"v":-54574.01284742207,"d":"(54,574)"}},{"$f":"N136/'Premissas macroeconomicas'!Q$6","v":{"v":-49688.43140298776,"d":"(49,688)"}},{"$f":"O136/'Premissas macroeconomicas'!R$6","v":{"v":-45108.03286570968,"d":"(45,108)"}},{"$f":"P136/'Premissas macroeconomicas'!S$6","v":{"v":-40816.15257933697,"d":"(40,816)"}},{"$f":"Q136/'Premissas macroeconomicas'!T$6","v":{"v":-36796.97347639872,"d":"(36,797)"}},{"$f":"R136/'Premissas macroeconomicas'!U$6","v":{"v":-33035.48482495086,"d":"(33,035)"}},{"$f":"S136/'Premissas macroeconomicas'!V$6","v":{"v":-29517.44292387562,"d":"(29,517)"}},{"$f":"T136/'Premissas macroeconomicas'!W$6","v":{"v":-26229.333656674855,"d":"(26,229)"}},{"$f":"U136/'Premissas macroeconomicas'!X$6","v":{"v":-23158.336817793537,"d":"(23,158)"}},{"$f":"V136/'Premissas macroeconomicas'!Y$6","v":{"v":-20292.292129419355,"d":"(20,292)"}},{"$f":"W136/'Premissas macroeconomicas'!Z$6","v":{"v":-17619.666870439985,"d":"(17,620)"}},{"$f":"X136/'Premissas macroeconomicas'!AA$6","v":{"v":-15129.52504280633,"d":"(15,130)"}},{"$f":"Y136/'Premissas macroeconomicas'!AB$6","v":{"v":-12811.498003957038,"d":"(12,811)"}},{"$f":"Z136/'Premissas macroeconomicas'!AC$6","v":{"v":-10655.756497213146,"d":"(10,656)"}},{"$f":"AA136/'Premissas macroeconomicas'!AD$6","v":{"v":-8652.98401515906,"d":"(8,653)"}},{"$f":"AB136/'Premissas macroeconomicas'!AE$6","v":{"v":-6794.351433993328,"d":"(6,794)"}},{"$f":"AC136/'Premissas macroeconomicas'!AF$6","v":{"v":-5071.492859666591,"d":"(5,071)"}},{"$f":"AD136/'Premissas macroeconomicas'!AG$6","v":{"v":-3476.482629329991,"d":"(3,476)"}},{"$f":"AE136/'Premissas macroeconomicas'!AH$6","v":{"v":-2001.8134142015303,"d":"(2,002)"}},{"$f":"AF136/'Premissas macroeconomicas'!AI$6","v":{"v":-640.3753724253136,"d":"(640)"}},{"$f":"AG136/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH136/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI136/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ136/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK136/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL136/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM136/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN136/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO136/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP136/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ136/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR136/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS136/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT136/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU136/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV136/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW136/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX136/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY136/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ136/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA136/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB136/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC136/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD136/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE136/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF136/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG136/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH136/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI136/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ136/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK136/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL136/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM136/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H175:BM175)","v":{"v":-442070.4396637618,"d":"(442,070)"}}]
[null,null,"Principal pago ou recebido da dívida",{"$nulls":4},{"$f":"H137/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I137/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J137/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K137/'Premissas macroeconomicas'!N$6","v":{"v":230685.4969285473,"d":"230,685"}},{"$f":"L137/'Premissas macroeconomicas'!O$6","v":{"v":226071.78698997633,"d":"226,072"}},{"$f":"M137/'Premissas macroeconomicas'!P$6","v":{"v":-19643.75363123805,"d":"(19,644)"}},{"$f":"N137/'Premissas macroeconomicas'!Q$6","v":{"v":-23279.715518050863,"d":"(23,280)"}},{"$f":"O137/'Premissas macroeconomicas'!R$6","v":{"v":-22341.37765647875,"d":"(22,341)"}},{"$f":"P137/'Premissas macroeconomicas'!S$6","v":{"v":-21440.861474547746,"d":"(21,441)"}},{"$f":"Q137/'Premissas macroeconomicas'!T$6","v":{"v":-20576.642489969046,"d":"(20,577)"}},{"$f":"R137/'Premissas macroeconomicas'!U$6","v":{"v":-19747.25766791655,"d":"(19,747)"}},{"$f":"S137/'Premissas macroeconomicas'!V$6","v":{"v":-18951.302944257728,"d":"(18,951)"}},{"$f":"T137/'Premissas macroeconomicas'!W$6","v":{"v":-18187.430848615862,"d":"(18,187)"}},{"$f":"U137/'Premissas macroeconomicas'!X$6","v":{"v":-17454.34822323979,"d":"(17,454)"}},{"$f":"V137/'Premissas macroeconomicas'!Y$6","v":{"v":-16750.814033819373,"d":"(16,751)"}},{"$f":"W137/'Premissas macroeconomicas'!Z$6","v":{"v":-16075.637268540666,"d":"(16,076)"}},{"$f":"X137/'Premissas macroeconomicas'!AA$6","v":{"v":-15427.674921824057,"d":"(15,428)"}},{"$f":"Y137/'Premissas macroeconomicas'!AB$6","v":{"v":-14805.830059332106,"d":"(14,806)"}},{"$f":"Z137/'Premissas macroeconomicas'!AC$6","v":{"v":-14209.04996097131,"d":"(14,209)"}},{"$f":"AA137/'Premissas macroeconomicas'!AD$6","v":{"v":-13636.32433874406,"d":"(13,636)"}},{"$f":"AB137/'Premissas macroeconomicas'!AE$6","v":{"v":-13086.683626433836,"d":"(13,087)"}},{"$f":"AC137/'Premissas macroeconomicas'!AF$6","v":{"v":-12559.197338228252,"d":"(12,559)"}},{"$f":"AD137/'Premissas macroeconomicas'!AG$6","v":{"v":-12052.9724935012,"d":"(12,053)"}},{"$f":"AE137/'Premissas macroeconomicas'!AH$6","v":{"v":-11567.152105087525,"d":"(11,567)"}},{"$f":"AF137/'Premissas macroeconomicas'!AI$6","v":{"v":-11100.913728490907,"d":"(11,101)"}},{"$f":"AG137/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH137/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI137/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ137/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK137/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL137/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM137/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN137/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO137/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP137/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ137/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR137/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS137/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT137/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU137/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV137/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW137/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX137/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY137/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ137/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA137/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB137/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC137/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD137/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE137/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF137/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG137/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH137/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI137/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ137/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK137/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL137/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM137/'Premissas macroeconomicas'!BP$6","v":0}]
[]
[null,"Capital",{"$nulls":5},{"$f":"H179","v":0},{"$f":"I179","v":0},0,{"v":-259.06306291154795,"d":"(259)"},{"v":-2276.169322061124,"d":"(2,276)"},{"v":-2859.361638695504,"d":"(2,859)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Captação de recursos",{"$nulls":4},{"$f":"H64/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I64/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J64/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K64/'Premissas macroeconomicas'!N$6","v":{"v":-259.06306291154795,"d":"(259)"}},{"$f":"L64/'Premissas macroeconomicas'!O$6","v":{"v":-2276.169322061124,"d":"(2,276)"}},{"$f":"M64/'Premissas macroeconomicas'!P$6","v":{"v":-2859.361638695504,"d":"(2,859)"}},{"$f":"N64/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O64/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P64/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q64/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R64/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S64/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T64/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U64/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V64/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W64/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X64/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y64/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z64/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA64/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB64/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC64/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD64/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE64/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF64/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG64/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH64/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI64/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ64/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK64/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL64/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM64/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN64/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO64/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP64/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ64/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR64/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS64/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT64/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU64/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV64/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW64/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX64/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY64/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ64/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA64/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB64/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC64/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD64/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE64/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF64/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG64/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH64/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI64/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ64/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK64/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL64/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM64/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H179:BM179)","v":{"v":-5394.594023668176,"d":"(5,395)"}}]
[]
[]
[null,"Total de saidas de caixa excluindo deduções e impostos na renda",{"$nulls":5},{"$f":"H150+H171","v":0},{"$f":"I150+I171","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-237176.84335876926,"d":"(237,177)"},{"v":-297852.72492142464,"d":"(297,853)"},{"v":-381178.6137201814,"d":"(381,179)"},{"v":-243820.36898042265,"d":"(243,820)"},{"v":-238471.65568538717,"d":"(238,472)"},{"v":-238081.73309479147,"d":"(238,082)"},{"v":-233350.74033117713,"d":"(233,351)"},{"v":-228904.11969588403,"d":"(228,904)"},{"v":-224726.63302259543,"d":"(224,727)"},{"v":-220803.8085489157,"d":"(220,804)"},{"v":-217121.90389020543,"d":"(217,122)"},{"v":-213667.87075310334,"d":"(213,668)"},{"v":-210429.32130864725,"d":"(210,429)"},{"v":-207394.49614853467,"d":"(207,394)"},{"v":-204552.23375153268,"d":"(204,552)"},{"v":-201891.94139035695,"d":"(201,892)"},{"v":-199403.56741250522,"d":"(199,404)"},{"v":-197077.57483155088,"d":"(197,078)"},{"v":-194904.91616828975,"d":"(194,905)"},{"v":-192877.00948388883,"d":"(192,877)"},{"v":-190985.71554981987,"d":"(190,986)"},{"v":-183993.04692384193,"d":"(183,993)"},{"v":-178368.96944450308,"d":"(178,369)"},{"v":-178368.96944450308,"d":"(178,369)"},{"v":-173727.48372318497,"d":"(173,727)"},{"v":-169085.9980018669,"d":"(169,086)"},{"v":-162143.23467259586,"d":"(162,143)"},{"v":133257.9382761417,"d":"133,258"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H182:BM182)","v":{"v":-5714097.927137722,"d":"(5,714,098)"}}]
[]
[null,"Deduções e impostos de renda",{"$nulls":5},{"$f":"SUM(H186:H187)","v":0},{"$f":"SUM(I186:I187)","v":0},0,0,0,{"v":-36427.48142364193,"d":"(36,427)"},{"v":-53144.66484955974,"d":"(53,145)"},{"v":-66040.29776987464,"d":"(66,040)"},{"v":-72781.90187511468,"d":"(72,782)"},{"v":-79209.8888709807,"d":"(79,210)"},{"v":-85267.44844488736,"d":"(85,267)"},{"v":-87267.23976076543,"d":"(87,267)"},{"v":-89077.66125443637,"d":"(89,078)"},{"v":-90786.35329176995,"d":"(90,786)"},{"v":-99154.54139251771,"d":"(99,155)"},{"v":-107023.82762276568,"d":"(107,024)"},{"v":-108064.78076603603,"d":"(108,065)"},{"v":-108904.26369277795,"d":"(108,904)"},{"v":-109686.49961844241,"d":"(109,686)"},{"v":-110414.73958803323,"d":"(110,415)"},{"v":-111092.06557320393,"d":"(111,092)"},{"v":-111721.39882012029,"d":"(111,721)"},{"v":-112305.50779905391,"d":"(112,306)"},{"v":-112847.01577425061,"d":"(112,847)"},{"v":-113348.40801176836,"d":"(113,348)"},{"v":-105104.97692965018,"d":"(105,105)"},{"v":-105140.43887470802,"d":"(105,140)"},{"v":-105316.91864832627,"d":"(105,317)"},{"v":-105492.02666740812,"d":"(105,492)"},{"v":-106027.7145470716,"d":"(106,028)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H184:BM184)","v":{"v":-2391648.0618671654,"d":"(2,391,648)"}}]
[]
[null,"Deduções",{"$nulls":5},{"$f":"H32/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I32/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J32/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K32/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L32/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M32/'Premissas macroeconomicas'!P$6","v":{"v":-9972.813582069213,"d":"(9,973)"}},{"$f":"N32/'Premissas macroeconomicas'!Q$6","v":{"v":-29459.48101436947,"d":"(29,459)"}},{"$f":"O32/'Premissas macroeconomicas'!R$6","v":{"v":-33491.70789820405,"d":"(33,492)"}},{"$f":"P32/'Premissas macroeconomicas'!S$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"Q32/'Premissas macroeconomicas'!T$6","v":{"v":-33275.878812162744,"d":"(33,276)"}},{"$f":"R32/'Premissas macroeconomicas'!U$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"S32/'Premissas macroeconomicas'!V$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"T32/'Premissas macroeconomicas'!W$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"U32/'Premissas macroeconomicas'!X$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"V32/'Premissas macroeconomicas'!Y$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"W32/'Premissas macroeconomicas'!Z$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"X32/'Premissas macroeconomicas'!AA$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"Y32/'Premissas macroeconomicas'!AB$6","v":{"v":-33275.878812162744,"d":"(33,276)"}},{"$f":"Z32/'Premissas macroeconomicas'!AC$6","v":{"v":-33275.878812162744,"d":"(33,276)"}},{"$f":"AA32/'Premissas macroeconomicas'!AD$6","v":{"v":-33275.87881216276,"d":"(33,276)"}},{"$f":"AB32/'Premissas macroeconomicas'!AE$6","v":{"v":-33275.878812162744,"d":"(33,276)"}},{"$f":"AC32/'Premissas macroeconomicas'!AF$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"AD32/'Premissas macroeconomicas'!AG$6","v":{"v":-33275.878812162744,"d":"(33,276)"}},{"$f":"AE32/'Premissas macroeconomicas'!AH$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"AF32/'Premissas macroeconomicas'!AI$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"AG32/'Premissas macroeconomicas'!AJ$6","v":{"v":-33275.87881216275,"d":"(33,276)"}},{"$f":"AH32/'Premissas macroeconomicas'!AK$6","v":{"v":-33275.87881216276,"d":"(33,276)"}},{"$f":"AI32/'Premissas macroeconomicas'!AL$6","v":{"v":-33491.70789820404,"d":"(33,492)"}},{"$f":"AJ32/'Premissas macroeconomicas'!AM$6","v":{"v":-33707.53698424533,"d":"(33,708)"}},{"$f":"AK32/'Premissas macroeconomicas'!AN$6","v":{"v":-33923.36607028662,"d":"(33,923)"}},{"$f":"AL32/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM32/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN32/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO32/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP32/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ32/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR32/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS32/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT32/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU32/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV32/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW32/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX32/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY32/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ32/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA32/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB32/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC32/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD32/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE32/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF32/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG32/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH32/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI32/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ32/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK32/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL32/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM32/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H186:BM186)","v":{"v":-806288.310878471,"d":"(806,288)"}}]
[null,"Impostos de renda",{"$nulls":5},{"$f":"H93/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I93/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J93/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K93/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L93/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M93/'Premissas macroeconomicas'!P$6","v":{"v":-26454.667842239385,"d":"(26,455)"}},{"$f":"N93/'Premissas macroeconomicas'!Q$6","v":{"v":-23685.18383622134,"d":"(23,685)"}},{"$f":"O93/'Premissas macroeconomicas'!R$6","v":{"v":-32548.58987528777,"d":"(32,549)"}},{"$f":"P93/'Premissas macroeconomicas'!S$6","v":{"v":-39506.02306308275,"d":"(39,506)"}},{"$f":"Q93/'Premissas macroeconomicas'!T$6","v":{"v":-45934.01005894877,"d":"(45,934)"}},{"$f":"R93/'Premissas macroeconomicas'!U$6","v":{"v":-51991.56963285541,"d":"(51,992)"}},{"$f":"S93/'Premissas macroeconomicas'!V$6","v":{"v":-53991.36094873349,"d":"(53,991)"}},{"$f":"T93/'Premissas macroeconomicas'!W$6","v":{"v":-55801.78244240444,"d":"(55,802)"}},{"$f":"U93/'Premissas macroeconomicas'!X$6","v":{"v":-57510.47447973799,"d":"(57,510)"}},{"$f":"V93/'Premissas macroeconomicas'!Y$6","v":{"v":-65878.66258048578,"d":"(65,879)"}},{"$f":"W93/'Premissas macroeconomicas'!Z$6","v":{"v":-73747.94881073375,"d":"(73,748)"}},{"$f":"X93/'Premissas macroeconomicas'!AA$6","v":{"v":-74788.90195400408,"d":"(74,789)"}},{"$f":"Y93/'Premissas macroeconomicas'!AB$6","v":{"v":-75628.38488074602,"d":"(75,628)"}},{"$f":"Z93/'Premissas macroeconomicas'!AC$6","v":{"v":-76410.62080641046,"d":"(76,411)"}},{"$f":"AA93/'Premissas macroeconomicas'!AD$6","v":{"v":-77138.86077600131,"d":"(77,139)"}},{"$f":"AB93/'Premissas macroeconomicas'!AE$6","v":{"v":-77816.18676117198,"d":"(77,816)"}},{"$f":"AC93/'Premissas macroeconomicas'!AF$6","v":{"v":-78445.52000808834,"d":"(78,446)"}},{"$f":"AD93/'Premissas macroeconomicas'!AG$6","v":{"v":-79029.62898702198,"d":"(79,030)"}},{"$f":"AE93/'Premissas macroeconomicas'!AH$6","v":{"v":-79571.13696221869,"d":"(79,571)"}},{"$f":"AF93/'Premissas macroeconomicas'!AI$6","v":{"v":-80072.52919973641,"d":"(80,073)"}},{"$f":"AG93/'Premissas macroeconomicas'!AJ$6","v":{"v":-71829.09811761821,"d":"(71,829)"}},{"$f":"AH93/'Premissas macroeconomicas'!AK$6","v":{"v":-71864.56006267609,"d":"(71,865)"}},{"$f":"AI93/'Premissas macroeconomicas'!AL$6","v":{"v":-71825.21075025304,"d":"(71,825)"}},{"$f":"AJ93/'Premissas macroeconomicas'!AM$6","v":{"v":-71784.48968329358,"d":"(71,784)"}},{"$f":"AK93/'Premissas macroeconomicas'!AN$6","v":{"v":-72104.3484769158,"d":"(72,104)"}},{"$f":"AL93/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM93/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN93/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO93/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP93/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ93/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR93/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS93/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT93/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU93/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV93/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW93/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX93/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY93/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ93/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA93/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB93/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC93/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD93/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE93/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF93/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG93/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH93/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI93/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ93/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK93/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL93/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM93/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H187:BM187)","v":{"v":-1585359.7509968868,"d":"(1,585,360)"}}]
[]
[null,"Fluxos de caixa livres",{"$nulls":5},{"$f":"H148+H182+H184","v":0},{"$f":"I148+I182+I184","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-237176.84335876926,"d":"(237,177)"},{"v":-297852.72492142464,"d":"(297,853)"},{"v":4344.120596522203,"d":"4,344"},{"v":105498.51447806292,"d":"105,499"},{"v":93919.36796894898,"d":"93,919"},{"v":87783.51554034589,"d":"87,784"},{"v":86086.52130809415,"d":"86,087"},{"v":84475.58236948066,"d":"84,476"},{"v":86653.27772689113,"d":"86,653"},{"v":88765.68070689998,"d":"88,766"},{"v":90738.89332827667,"d":"90,739"},{"v":85824.73836463093,"d":"85,825"},{"v":81194.00157883906,"d":"81,194"},{"v":83187.87359568135,"d":"83,188"},{"v":85190.65306594141,"d":"85,191"},{"v":87068.70950145263,"d":"87,069"},{"v":88828.8435097136,"d":"88,829"},{"v":90477.51010549723,"d":"90,478"},{"v":92020.835521842,"d":"92,021"},{"v":93464.6332273093,"d":"93,465"},{"v":94814.4191861815,"d":"94,814"},{"v":101305.69557464175,"d":"101,306"},{"v":115173.2041360988,"d":"115,173"},{"v":115137.74219104095,"d":"115,138"},{"v":119386.91905269955,"d":"119,387"},{"v":123637.46766889442,"d":"123,637"},{"v":129828.7140324607,"d":"129,829"},{"v":133257.9382761417,"d":"133,258"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H189:BM189)","v":{"v":1886041.4331770123,"d":"1,886,041"}}]
[]
[]
[]
[]
[null,"INDICADORES DE RENTABILIODADE DO PROJETO"]
[]
[{"$nulls":3},"Item",null,"Valor","Unidade"]
[{"$nulls":3},"Custo reais da dívida após impostos",null,{"$f":"AVERAGE(K563:U563)*(1-IF($G$334=\"Presumido\",0,SUM('Biblioteca impostos'!AT10:AU11))/100)-AVERAGE('Premissas macroeconomicas'!N8:X8)","v":{"v":0.03199230393759884,"d":"3.2%"}},"-"]
[{"$nulls":3},"ICSD mínimo",null,{"$f":"MIN(H141:BM141)","v":{"v":2.7541167768361494,"d":"2.75"}},"-"]
[{"$nulls":3},"VPL ",null,{"$f":"NPV('Premissas do projeto'!G66,H189:BM189)","v":{"v":343.7093264661522,"d":"344"}},"Mil R$"]
[{"$nulls":3},"TIR",null,{"$f":"IRR(H189:BM189)","v":{"v":0.13013059030740592,"d":"13.01%"}},"-"]
[]
[{"$nulls":3},"Item",null,"Anual\n(mil R$)","Unitário\n(R$/MWh)"]
[{"$nulls":3},"Custo sem custo de capital",null,{"$f":"-BO150/'Premissas do projeto'!G18","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"F203/(BO21/'Premissas do projeto'!G18)","v":{"v":272.1307263671839,"d":"272"}}]
[{"$nulls":3},"Custo com custo de capital",null,{"$f":"-NPV('Premissas do projeto'!G66,H182:BM182)/NPV('Premissas do projeto'!G66,H19:BM19)","v":{"v":321806.82855106785,"d":"321,807"}},{"$f":"F204/(BO21/'Premissas do projeto'!G18)","v":{"v":406.3217532210453,"d":"406"}}]
[]
[]
[]
[]
[]
[]
[null,"AUXILIAR - CALCULO DO REGIME DE IMPOSTOS"]
[]
[null,"Simulação Incidência Cumulativa x Lucro Presumido"]
[]
[null,"Receita bruta",{"$nulls":4},{"$f":"G29","v":0},0,0,0,0,0,{"v":552856.8235950593,"d":"552,857"},{"v":576076.8101860518,"d":"576,077"},{"v":600272.0362138661,"d":"600,272"},{"v":625483.4617348484,"d":"625,483"},{"v":651753.767127712,"d":"651,754"},{"v":679127.425347076,"d":"679,127"},{"v":707650.7772116531,"d":"707,651"},{"v":737372.1098545425,"d":"737,372"},{"v":768341.7384684334,"d":"768,342"},{"v":800612.0914841077,"d":"800,612"},{"v":834237.7993264402,"d":"834,238"},{"v":869275.7868981507,"d":"869,276"},{"v":905785.369947873,"d":"905,785"},{"v":943828.3554856838,"d":"943,828"},{"v":983469.1464160825,"d":"983,469"},{"v":1024774.8505655582,"d":"1,024,775"},{"v":1067815.3942893115,"d":"1,067,815"},{"v":1112663.6408494627,"d":"1,112,664"},{"v":1159395.51376514,"d":"1,159,396"},{"v":1208090.125343276,"d":"1,208,090"},{"v":1258829.9106076937,"d":"1,258,830"},{"v":1311700.766853217,"d":"1,311,701"},{"v":1366792.1990610522,"d":"1,366,792"},{"v":1424197.4714216164,"d":"1,424,197"},{"v":1484013.7652213243,"d":"1,484,014"},0,{"$f":"AM29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",{"$nulls":4},{"$f":"SUM(G217:G219)","v":0},{"$f":"SUM(H217:H219)","v":0},0,0,0,0,{"v":-20179.274061219665,"d":"(20,179)"},{"v":-21026.80357179089,"d":"(21,027)"},{"v":-21909.929321806114,"d":"(21,910)"},{"v":-22830.146353321965,"d":"(22,830)"},{"v":-23789.012500161487,"d":"(23,789)"},{"v":-24788.151025168274,"d":"(24,788)"},{"v":-25829.253368225334,"d":"(25,829)"},{"v":-26914.0820096908,"d":"(26,914)"},{"v":-28044.47345409782,"d":"(28,044)"},{"v":-29222.34133916993,"d":"(29,222)"},{"v":-30449.679675415067,"d":"(30,450)"},{"v":-31728.5662217825,"d":"(31,729)"},{"v":-33061.166003097365,"d":"(33,061)"},{"v":-34449.73497522746,"d":"(34,450)"},{"v":-35896.62384418701,"d":"(35,897)"},{"v":-37404.282045642874,"d":"(37,404)"},{"v":-38975.26189155987,"d":"(38,975)"},{"v":-40612.22289100539,"d":"(40,612)"},{"v":-42317.93625242761,"d":"(42,318)"},{"v":-44095.28957502957,"d":"(44,095)"},{"v":-45947.29173718082,"d":"(45,947)"},{"v":-47877.07799014242,"d":"(47,877)"},{"v":-49887.915265728414,"d":"(49,888)"},{"v":-51983.207706889,"d":"(51,983)"},{"v":-54166.50243057834,"d":"(54,167)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ICMS",{"$nulls":3},{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PIS",{"$nulls":3},{"$f":"-G215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-H215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-I215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-J215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-K215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-L215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-M215*'Biblioteca impostos'!$E$8/100","v":{"v":-3593.569353367886,"d":"(3,594)"}},{"$f":"-N215*'Biblioteca impostos'!$E$8/100","v":{"v":-3744.4992662093364,"d":"(3,744)"}},{"$f":"-O215*'Biblioteca impostos'!$E$8/100","v":{"v":-3901.76823539013,"d":"(3,902)"}},{"$f":"-P215*'Biblioteca impostos'!$E$8/100","v":{"v":-4065.642501276515,"d":"(4,066)"}},{"$f":"-Q215*'Biblioteca impostos'!$E$8/100","v":{"v":-4236.399486330129,"d":"(4,236)"}},{"$f":"-R215*'Biblioteca impostos'!$E$8/100","v":{"v":-4414.3282647559945,"d":"(4,414)"}},{"$f":"-S215*'Biblioteca impostos'!$E$8/100","v":{"v":-4599.730051875745,"d":"(4,600)"}},{"$f":"-T215*'Biblioteca impostos'!$E$8/100","v":{"v":-4792.918714054526,"d":"(4,793)"}},{"$f":"-U215*'Biblioteca impostos'!$E$8/100","v":{"v":-4994.221300044817,"d":"(4,994)"}},{"$f":"-V215*'Biblioteca impostos'!$E$8/100","v":{"v":-5203.9785946467,"d":"(5,204)"}},{"$f":"-W215*'Biblioteca impostos'!$E$8/100","v":{"v":-5422.545695621861,"d":"(5,423)"}},{"$f":"-X215*'Biblioteca impostos'!$E$8/100","v":{"v":-5650.292614837979,"d":"(5,650)"}},{"$f":"-Y215*'Biblioteca impostos'!$E$8/100","v":{"v":-5887.604904661175,"d":"(5,888)"}},{"$f":"-Z215*'Biblioteca impostos'!$E$8/100","v":{"v":-6134.884310656944,"d":"(6,135)"}},{"$f":"-AA215*'Biblioteca impostos'!$E$8/100","v":{"v":-6392.549451704536,"d":"(6,393)"}},{"$f":"-AB215*'Biblioteca impostos'!$E$8/100","v":{"v":-6661.036528676129,"d":"(6,661)"}},{"$f":"-AC215*'Biblioteca impostos'!$E$8/100","v":{"v":-6940.800062880526,"d":"(6,941)"}},{"$f":"-AD215*'Biblioteca impostos'!$E$8/100","v":{"v":-7232.3136655215085,"d":"(7,232)"}},{"$f":"-AE215*'Biblioteca impostos'!$E$8/100","v":{"v":-7536.070839473409,"d":"(7,536)"}},{"$f":"-AF215*'Biblioteca impostos'!$E$8/100","v":{"v":-7852.585814731295,"d":"(7,853)"}},{"$f":"-AG215*'Biblioteca impostos'!$E$8/100","v":{"v":-8182.39441895001,"d":"(8,182)"}},{"$f":"-AH215*'Biblioteca impostos'!$E$8/100","v":{"v":-8526.054984545912,"d":"(8,526)"}},{"$f":"-AI215*'Biblioteca impostos'!$E$8/100","v":{"v":-8884.14929389684,"d":"(8,884)"}},{"$f":"-AJ215*'Biblioteca impostos'!$E$8/100","v":{"v":-9257.283564240506,"d":"(9,257)"}},{"$f":"-AK215*'Biblioteca impostos'!$E$8/100","v":{"v":-9646.089473938608,"d":"(9,646)"}},{"$f":"-AL215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AM215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AN215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AO215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AP215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AQ215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AR215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AS215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AT215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AU215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AV215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AW215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AX215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AY215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AZ215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BA215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BB215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BC215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BD215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BE215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BF215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BG215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BH215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BI215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BJ215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BK215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BL215*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BM215*'Biblioteca impostos'!$E$8/100","v":0}]
[null,null,"COFINS",{"$nulls":3},{"$f":"-G215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-H215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-I215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-J215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-K215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-L215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-M215*'Biblioteca impostos'!$F$8/100","v":{"v":-16585.70470785178,"d":"(16,586)"}},{"$f":"-N215*'Biblioteca impostos'!$F$8/100","v":{"v":-17282.304305581554,"d":"(17,282)"}},{"$f":"-O215*'Biblioteca impostos'!$F$8/100","v":{"v":-18008.161086415985,"d":"(18,008)"}},{"$f":"-P215*'Biblioteca impostos'!$F$8/100","v":{"v":-18764.50385204545,"d":"(18,765)"}},{"$f":"-Q215*'Biblioteca impostos'!$F$8/100","v":{"v":-19552.61301383136,"d":"(19,553)"}},{"$f":"-R215*'Biblioteca impostos'!$F$8/100","v":{"v":-20373.82276041228,"d":"(20,374)"}},{"$f":"-S215*'Biblioteca impostos'!$F$8/100","v":{"v":-21229.52331634959,"d":"(21,230)"}},{"$f":"-T215*'Biblioteca impostos'!$F$8/100","v":{"v":-22121.163295636274,"d":"(22,121)"}},{"$f":"-U215*'Biblioteca impostos'!$F$8/100","v":{"v":-23050.252154053003,"d":"(23,050)"}},{"$f":"-V215*'Biblioteca impostos'!$F$8/100","v":{"v":-24018.36274452323,"d":"(24,018)"}},{"$f":"-W215*'Biblioteca impostos'!$F$8/100","v":{"v":-25027.133979793205,"d":"(25,027)"}},{"$f":"-X215*'Biblioteca impostos'!$F$8/100","v":{"v":-26078.273606944524,"d":"(26,078)"}},{"$f":"-Y215*'Biblioteca impostos'!$F$8/100","v":{"v":-27173.561098436192,"d":"(27,174)"}},{"$f":"-Z215*'Biblioteca impostos'!$F$8/100","v":{"v":-28314.850664570513,"d":"(28,315)"}},{"$f":"-AA215*'Biblioteca impostos'!$F$8/100","v":{"v":-29504.074392482475,"d":"(29,504)"}},{"$f":"-AB215*'Biblioteca impostos'!$F$8/100","v":{"v":-30743.245516966745,"d":"(30,743)"}},{"$f":"-AC215*'Biblioteca impostos'!$F$8/100","v":{"v":-32034.461828679345,"d":"(32,034)"}},{"$f":"-AD215*'Biblioteca impostos'!$F$8/100","v":{"v":-33379.90922548388,"d":"(33,380)"}},{"$f":"-AE215*'Biblioteca impostos'!$F$8/100","v":{"v":-34781.8654129542,"d":"(34,782)"}},{"$f":"-AF215*'Biblioteca impostos'!$F$8/100","v":{"v":-36242.703760298275,"d":"(36,243)"}},{"$f":"-AG215*'Biblioteca impostos'!$F$8/100","v":{"v":-37764.89731823081,"d":"(37,765)"}},{"$f":"-AH215*'Biblioteca impostos'!$F$8/100","v":{"v":-39351.02300559651,"d":"(39,351)"}},{"$f":"-AI215*'Biblioteca impostos'!$F$8/100","v":{"v":-41003.76597183157,"d":"(41,004)"}},{"$f":"-AJ215*'Biblioteca impostos'!$F$8/100","v":{"v":-42725.924142648495,"d":"(42,726)"}},{"$f":"-AK215*'Biblioteca impostos'!$F$8/100","v":{"v":-44520.41295663973,"d":"(44,520)"}},{"$f":"-AL215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AM215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AN215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AO215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AP215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AQ215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AR215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AS215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AT215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AU215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AV215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AW215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AX215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AY215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AZ215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BA215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BB215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BC215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BD215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BE215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BF215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BG215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BH215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BI215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BJ215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BK215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BL215*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BM215*'Biblioteca impostos'!$F$8/100","v":0}]
[null,"Receita liquida",{"$nulls":4},{"$f":"G215+G216","v":0},{"$f":"H215+H216","v":0},0,0,0,0,{"v":532677.5495338397,"d":"532,678"},{"v":555050.0066142608,"d":"555,050"},{"v":578362.10689206,"d":"578,362"},{"v":602653.3153815265,"d":"602,653"},{"v":627964.7546275505,"d":"627,965"},{"v":654339.2743219078,"d":"654,339"},{"v":681821.5238434278,"d":"681,822"},{"v":710458.0278448517,"d":"710,458"},{"v":740297.2650143355,"d":"740,297"},{"v":771389.7501449378,"d":"771,390"},{"v":803788.1196510252,"d":"803,788"},{"v":837547.2206763682,"d":"837,547"},{"v":872724.2039447757,"d":"872,724"},{"v":909378.6205104563,"d":"909,379"},{"v":947572.5225718955,"d":"947,573"},{"v":987370.5685199153,"d":"987,371"},{"v":1028840.1323977516,"d":"1,028,840"},{"v":1072051.4179584573,"d":"1,072,051"},{"v":1117077.5775127125,"d":"1,117,078"},{"v":1163994.8357682463,"d":"1,163,995"},{"v":1212882.6188705128,"d":"1,212,883"},{"v":1263823.6888630746,"d":"1,263,824"},{"v":1316904.2837953237,"d":"1,316,904"},{"v":1372214.2637147275,"d":"1,372,214"},{"v":1429847.262790746,"d":"1,429,847"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos tirando captação de capital",{"$nulls":4},{"$f":"G43+G47+G55+G65","v":0},0,0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":-204575.67962546193,"d":"(204,576)"},{"v":-213137.0905198944,"d":"(213,137)"},{"v":-222088.84832173,"d":"(222,089)"},{"v":-231416.5799512427,"d":"(231,417)"},{"v":-241136.0763091949,"d":"(241,136)"},{"v":-251263.7915141811,"d":"(251,264)"},{"v":-261816.87075777666,"d":"(261,817)"},{"v":-272813.1793296033,"d":"(272,813)"},{"v":-284271.3328614466,"d":"(284,271)"},{"v":-296210.7288416274,"d":"(296,211)"},{"v":-308651.57945297577,"d":"(308,652)"},{"v":-321614.9457900008,"d":"(321,615)"},{"v":-335122.7735131808,"d":"(335,123)"},{"v":-349197.9300007344,"d":"(349,198)"},{"v":-363864.24306076526,"d":"(363,864)"},{"v":-379146.5412693175,"d":"(379,147)"},{"v":-395070.6960026287,"d":"(395,071)"},{"v":-411663.6652347393,"d":"(411,664)"},{"v":-428953.5391745982,"d":"(428,954)"},{"v":-446969.58781993133,"d":"(446,970)"},{"v":-465742.3105083686,"d":"(465,742)"},{"v":-485303.48754972004,"d":"(485,303)"},{"v":-505686.23402680835,"d":"(505,686)"},{"v":-526925.0558559343,"d":"(526,925)"},{"v":-549055.9082018837,"d":"(549,056)"},{"v":-15813.593700503945,"d":"(15,814)"},{"$f":"AM43+AM47+AM55+AM65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$nulls":4},{"$f":"G220+G221","v":0},{"$f":"H220+H221","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":328101.86990837776,"d":"328,102"},{"v":341912.91609436646,"d":"341,913"},{"v":356273.25857033,"d":"356,273"},{"v":371236.7354302838,"d":"371,237"},{"v":386828.6783183556,"d":"386,829"},{"v":403075.4828077267,"d":"403,075"},{"v":420004.6530856511,"d":"420,005"},{"v":437644.8485152484,"d":"437,645"},{"v":456025.9321528889,"d":"456,026"},{"v":475179.02130331035,"d":"475,179"},{"v":495136.5401980494,"d":"495,137"},{"v":515932.27488636744,"d":"515,932"},{"v":537601.430431595,"d":"537,601"},{"v":560180.6905097219,"d":"560,181"},{"v":583708.2795111302,"d":"583,708"},{"v":608224.0272505978,"d":"608,224"},{"v":633769.4363951229,"d":"633,769"},{"v":660387.752723718,"d":"660,388"},{"v":688124.0383381143,"d":"688,124"},{"v":717025.247948315,"d":"717,025"},{"v":747140.3083621443,"d":"747,140"},{"v":778520.2013133545,"d":"778,520"},{"v":811218.0497685154,"d":"811,218"},{"v":845289.2078587932,"d":"845,289"},{"v":880791.3545888624,"d":"880,791"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation/amortização",{"$nulls":4},{"$f":"SUM(G224:G229)","v":0},{"$f":"SUM(H224:H229)","v":0},0,0,0,0,{"v":-123285.05376597276,"d":"(123,285)"},{"v":-124543.99926790548,"d":"(124,544)"},{"v":-124543.99926790548,"d":"(124,544)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-100949.81418812039,"d":"(100,950)"},{"v":-83093.72683456598,"d":"(83,094)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-45882.09469624963,"d":"(45,882)"},{"v":-8270.81435847339,"d":"(8,271)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Desenvolvimento e licenciamento",null,null,{"$f":"-G533","v":0},{"$f":"-H533","v":0},0,0,0,0,{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Construção civil",null,null,0,{"$f":"-H534","v":0},0,0,0,0,{"v":-7391.584020263201,"d":"(7,392)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento e material",null,null,0,{"$f":"-H535","v":0},0,0,0,0,{"v":-74443.19731237006,"d":"(74,443)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-38411.0957278163,"d":"(38,411)"},{"v":-799.8153900400581,"d":"(800)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamentos móveis",null,null,0,0,0,0,0,0,{"v":-1323.63387359626,"d":"(1,324)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-682.966735213533,"d":"(683)"},{"v":-14.221081053764866,"d":"(14)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",null,null,0,0,0,0,0,0,{"v":-34018.53534132603,"d":"(34,019)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-17552.835782063412,"d":"(17,553)"},{"v":-365.4940826687598,"d":"(365)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Reinvestmentos",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AT538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Provisão para decomissionamento",{"$nulls":4},{"$f":"G81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-72845.73458999135,"d":"(72,846)"},{"v":-75905.25544277098,"d":"(75,905)"},{"v":-79093.27617136737,"d":"(79,093)"},{"v":-82415.1937705648,"d":"(82,415)"},{"v":-85876.63190892854,"d":"(85,877)"},0,{"$f":"AM81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",{"$nulls":4},{"$f":"G222+G223+G230","v":0},{"$f":"H222+H223+H230","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":204816.816142405,"d":"204,817"},{"v":217368.91682646098,"d":"217,369"},{"v":231729.2593024245,"d":"231,729"},{"v":252800.83938079554,"d":"252,801"},{"v":285878.86413023516,"d":"285,879"},{"v":319981.75597316073,"d":"319,982"},{"v":337290.64141480764,"d":"337,291"},{"v":354930.8368444049,"d":"354,931"},{"v":373311.92048204545,"d":"373,312"},{"v":429296.9266070607,"d":"429,297"},{"v":486865.725839576,"d":"486,866"},{"v":508461.2759179341,"d":"508,461"},{"v":530130.4314631616,"d":"530,130"},{"v":552709.6915412885,"d":"552,710"},{"v":576237.2805426968,"d":"576,237"},{"v":600753.0282821645,"d":"600,753"},{"v":626298.4374266895,"d":"626,298"},{"v":652916.7537552846,"d":"652,917"},{"v":680653.0393696809,"d":"680,653"},{"v":709554.2489798816,"d":"709,554"},{"v":666823.5748037195,"d":"666,824"},{"v":695143.9469021502,"d":"695,144"},{"v":724653.7746287147,"d":"724,654"},{"v":755403.015119795,"d":"755,403"},{"v":791100.8236047615,"d":"791,101"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros acumulados",{"$nulls":4},{"$f":"G86","v":0},0,0,0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,{"$f":"AM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBT",{"$nulls":4},{"$f":"G231+G232","v":0},{"$f":"H231+H232","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":134962.6677285224,"d":"134,963"},{"v":151097.03243380314,"d":"151,097"},{"v":169039.6389309914,"d":"169,040"},{"v":193693.4830305872,"d":"193,693"},{"v":230353.77180125157,"d":"230,354"},{"v":268038.9276654019,"d":"268,039"},{"v":288930.07712827355,"d":"288,930"},{"v":310152.5365790956,"d":"310,153"},{"v":332115.88423796085,"d":"332,116"},{"v":391683.15438420087,"d":"391,683"},{"v":452834.2176379409,"d":"452,834"},{"v":478012.03173752374,"d":"478,012"},{"v":503263.451303976,"d":"503,263"},{"v":529424.9754033276,"d":"529,425"},{"v":556534.8284259607,"d":"556,535"},{"v":584632.8401866531,"d":"584,633"},{"v":613760.513352403,"d":"613,761"},{"v":643961.0937022227,"d":"643,961"},{"v":675279.6433378438,"d":"675,280"},{"v":707763.1169692692,"d":"707,763"},{"v":666823.5748037195,"d":"666,824"},{"v":695143.9469021502,"d":"695,144"},{"v":724653.7746287147,"d":"724,654"},{"v":755403.015119795,"d":"755,403"},{"v":791100.8236047615,"d":"791,101"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impostos de renda",{"$nulls":4},{"$f":"G235+G236","v":0},{"$f":"H235+H236","v":0},0,0,0,0,{"v":-17026.07016672783,"d":"(17,026)"},{"v":-17741.245753730396,"d":"(17,741)"},{"v":-18486.458715387074,"d":"(18,486)"},{"v":-19262.97062143333,"d":"(19,263)"},{"v":-20072.09602753353,"d":"(20,072)"},{"v":-20915.20470068994,"d":"(20,915)"},{"v":-21793.723938118914,"d":"(21,794)"},{"v":-22709.140983519912,"d":"(22,709)"},{"v":-23663.00554482775,"d":"(23,663)"},{"v":-24656.932417710515,"d":"(24,657)"},{"v":-25692.60421925436,"d":"(25,693)"},{"v":-26771.77423646304,"d":"(26,772)"},{"v":-27896.26939439449,"d":"(27,896)"},{"v":-29067.993348959062,"d":"(29,068)"},{"v":-30288.92970961534,"d":"(30,289)"},{"v":-31561.145397419197,"d":"(31,561)"},{"v":-32886.79414411079,"d":"(32,887)"},{"v":-34268.12013816345,"d":"(34,268)"},{"v":-35707.46182396631,"d":"(35,707)"},{"v":-37207.2558605729,"d":"(37,207)"},{"v":-38770.041246716966,"d":"(38,770)"},{"v":-40398.463619079084,"d":"(40,398)"},{"v":-42095.27973108041,"d":"(42,095)"},{"v":-43863.36211978579,"d":"(43,863)"},{"v":-45705.703968816786,"d":"(45,706)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CSLL",{"$nulls":3},{"$f":"-'Biblioteca impostos'!$AT$8*G215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*H215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*I215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*J215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*K215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*L215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*M215/100","v":{"v":-5970.853694826642,"d":"(5,971)"}},{"$f":"-'Biblioteca impostos'!$AT$8*N215/100","v":{"v":-6221.629550009359,"d":"(6,222)"}},{"$f":"-'Biblioteca impostos'!$AT$8*O215/100","v":{"v":-6482.937991109755,"d":"(6,483)"}},{"$f":"-'Biblioteca impostos'!$AT$8*P215/100","v":{"v":-6755.2213867363635,"d":"(6,755)"}},{"$f":"-'Biblioteca impostos'!$AT$8*Q215/100","v":{"v":-7038.94068497929,"d":"(7,039)"}},{"$f":"-'Biblioteca impostos'!$AT$8*R215/100","v":{"v":-7334.576193748421,"d":"(7,335)"}},{"$f":"-'Biblioteca impostos'!$AT$8*S215/100","v":{"v":-7642.628393885854,"d":"(7,643)"}},{"$f":"-'Biblioteca impostos'!$AT$8*T215/100","v":{"v":-7963.61878642906,"d":"(7,964)"}},{"$f":"-'Biblioteca impostos'!$AT$8*U215/100","v":{"v":-8298.09077545908,"d":"(8,298)"}},{"$f":"-'Biblioteca impostos'!$AT$8*V215/100","v":{"v":-8646.610588028363,"d":"(8,647)"}},{"$f":"-'Biblioteca impostos'!$AT$8*W215/100","v":{"v":-9009.768232725555,"d":"(9,010)"}},{"$f":"-'Biblioteca impostos'!$AT$8*X215/100","v":{"v":-9388.178498500029,"d":"(9,388)"}},{"$f":"-'Biblioteca impostos'!$AT$8*Y215/100","v":{"v":-9782.48199543703,"d":"(9,782)"}},{"$f":"-'Biblioteca impostos'!$AT$8*Z215/100","v":{"v":-10193.346239245386,"d":"(10,193)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AA215/100","v":{"v":-10621.466781293691,"d":"(10,621)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AB215/100","v":{"v":-11067.56838610803,"d":"(11,068)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AC215/100","v":{"v":-11532.406258324563,"d":"(11,532)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AD215/100","v":{"v":-12016.767321174199,"d":"(12,017)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AE215/100","v":{"v":-12521.471548663512,"d":"(12,521)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AF215/100","v":{"v":-13047.37335370738,"d":"(13,047)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AG215/100","v":{"v":-13595.363034563092,"d":"(13,595)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AH215/100","v":{"v":-14166.368282014744,"d":"(14,166)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AI215/100","v":{"v":-14761.355749859365,"d":"(14,761)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AJ215/100","v":{"v":-15381.332691353457,"d":"(15,381)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AK215/100","v":{"v":-16027.348664390303,"d":"(16,027)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AL215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AM215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AN215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AO215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AP215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AQ215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AR215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AS215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AT215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AU215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AV215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AW215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AX215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AY215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AZ215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BA215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BB215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BC215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BD215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BE215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BF215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BG215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BH215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BI215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BJ215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BK215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BL215/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BM215/100","v":0}]
[null,null,"IRPJ",{"$nulls":3},{"$f":"-('Biblioteca impostos'!$AU$8*G215+'Biblioteca impostos'!$AU$9*MAX(G215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*H215+'Biblioteca impostos'!$AU$9*MAX(H215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*I215+'Biblioteca impostos'!$AU$9*MAX(I215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*J215+'Biblioteca impostos'!$AU$9*MAX(J215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*K215+'Biblioteca impostos'!$AU$9*MAX(K215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*L215+'Biblioteca impostos'!$AU$9*MAX(L215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*M215+'Biblioteca impostos'!$AU$9*MAX(M215-240,0))/100","v":{"v":-11055.216471901187,"d":"(11,055)"}},{"$f":"-('Biblioteca impostos'!$AU$8*N215+'Biblioteca impostos'!$AU$9*MAX(N215-240,0))/100","v":{"v":-11519.616203721036,"d":"(11,520)"}},{"$f":"-('Biblioteca impostos'!$AU$8*O215+'Biblioteca impostos'!$AU$9*MAX(O215-240,0))/100","v":{"v":-12003.520724277321,"d":"(12,004)"}},{"$f":"-('Biblioteca impostos'!$AU$8*P215+'Biblioteca impostos'!$AU$9*MAX(P215-240,0))/100","v":{"v":-12507.749234696968,"d":"(12,508)"}},{"$f":"-('Biblioteca impostos'!$AU$8*Q215+'Biblioteca impostos'!$AU$9*MAX(Q215-240,0))/100","v":{"v":-13033.15534255424,"d":"(13,033)"}},{"$f":"-('Biblioteca impostos'!$AU$8*R215+'Biblioteca impostos'!$AU$9*MAX(R215-240,0))/100","v":{"v":-13580.62850694152,"d":"(13,581)"}},{"$f":"-('Biblioteca impostos'!$AU$8*S215+'Biblioteca impostos'!$AU$9*MAX(S215-240,0))/100","v":{"v":-14151.095544233061,"d":"(14,151)"}},{"$f":"-('Biblioteca impostos'!$AU$8*T215+'Biblioteca impostos'!$AU$9*MAX(T215-240,0))/100","v":{"v":-14745.522197090851,"d":"(14,746)"}},{"$f":"-('Biblioteca impostos'!$AU$8*U215+'Biblioteca impostos'!$AU$9*MAX(U215-240,0))/100","v":{"v":-15364.914769368668,"d":"(15,365)"}},{"$f":"-('Biblioteca impostos'!$AU$8*V215+'Biblioteca impostos'!$AU$9*MAX(V215-240,0))/100","v":{"v":-16010.321829682152,"d":"(16,010)"}},{"$f":"-('Biblioteca impostos'!$AU$8*W215+'Biblioteca impostos'!$AU$9*MAX(W215-240,0))/100","v":{"v":-16682.835986528804,"d":"(16,683)"}},{"$f":"-('Biblioteca impostos'!$AU$8*X215+'Biblioteca impostos'!$AU$9*MAX(X215-240,0))/100","v":{"v":-17383.595737963013,"d":"(17,384)"}},{"$f":"-('Biblioteca impostos'!$AU$8*Y215+'Biblioteca impostos'!$AU$9*MAX(Y215-240,0))/100","v":{"v":-18113.787398957462,"d":"(18,114)"}},{"$f":"-('Biblioteca impostos'!$AU$8*Z215+'Biblioteca impostos'!$AU$9*MAX(Z215-240,0))/100","v":{"v":-18874.647109713675,"d":"(18,875)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AA215+'Biblioteca impostos'!$AU$9*MAX(AA215-240,0))/100","v":{"v":-19667.46292832165,"d":"(19,667)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AB215+'Biblioteca impostos'!$AU$9*MAX(AB215-240,0))/100","v":{"v":-20493.577011311165,"d":"(20,494)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AC215+'Biblioteca impostos'!$AU$9*MAX(AC215-240,0))/100","v":{"v":-21354.38788578623,"d":"(21,354)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AD215+'Biblioteca impostos'!$AU$9*MAX(AD215-240,0))/100","v":{"v":-22251.352816989252,"d":"(22,251)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AE215+'Biblioteca impostos'!$AU$9*MAX(AE215-240,0))/100","v":{"v":-23185.9902753028,"d":"(23,186)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AF215+'Biblioteca impostos'!$AU$9*MAX(AF215-240,0))/100","v":{"v":-24159.88250686552,"d":"(24,160)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AG215+'Biblioteca impostos'!$AU$9*MAX(AG215-240,0))/100","v":{"v":-25174.678212153874,"d":"(25,175)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AH215+'Biblioteca impostos'!$AU$9*MAX(AH215-240,0))/100","v":{"v":-26232.09533706434,"d":"(26,232)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AI215+'Biblioteca impostos'!$AU$9*MAX(AI215-240,0))/100","v":{"v":-27333.923981221044,"d":"(27,334)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AJ215+'Biblioteca impostos'!$AU$9*MAX(AJ215-240,0))/100","v":{"v":-28482.029428432328,"d":"(28,482)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AK215+'Biblioteca impostos'!$AU$9*MAX(AK215-240,0))/100","v":{"v":-29678.355304426485,"d":"(29,678)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AL215+'Biblioteca impostos'!$AU$9*MAX(AL215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AM215+'Biblioteca impostos'!$AU$9*MAX(AM215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AN215+'Biblioteca impostos'!$AU$9*MAX(AN215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AO215+'Biblioteca impostos'!$AU$9*MAX(AO215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AP215+'Biblioteca impostos'!$AU$9*MAX(AP215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AQ215+'Biblioteca impostos'!$AU$9*MAX(AQ215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AR215+'Biblioteca impostos'!$AU$9*MAX(AR215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AS215+'Biblioteca impostos'!$AU$9*MAX(AS215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AT215+'Biblioteca impostos'!$AU$9*MAX(AT215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AU215+'Biblioteca impostos'!$AU$9*MAX(AU215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AV215+'Biblioteca impostos'!$AU$9*MAX(AV215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AW215+'Biblioteca impostos'!$AU$9*MAX(AW215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AX215+'Biblioteca impostos'!$AU$9*MAX(AX215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AY215+'Biblioteca impostos'!$AU$9*MAX(AY215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AZ215+'Biblioteca impostos'!$AU$9*MAX(AZ215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BA215+'Biblioteca impostos'!$AU$9*MAX(BA215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BB215+'Biblioteca impostos'!$AU$9*MAX(BB215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BC215+'Biblioteca impostos'!$AU$9*MAX(BC215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BD215+'Biblioteca impostos'!$AU$9*MAX(BD215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BE215+'Biblioteca impostos'!$AU$9*MAX(BE215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BF215+'Biblioteca impostos'!$AU$9*MAX(BF215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BG215+'Biblioteca impostos'!$AU$9*MAX(BG215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BH215+'Biblioteca impostos'!$AU$9*MAX(BH215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BI215+'Biblioteca impostos'!$AU$9*MAX(BI215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BJ215+'Biblioteca impostos'!$AU$9*MAX(BJ215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BK215+'Biblioteca impostos'!$AU$9*MAX(BK215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BL215+'Biblioteca impostos'!$AU$9*MAX(BL215-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BM215+'Biblioteca impostos'!$AU$9*MAX(BM215-240,0))/100","v":0}]
[null,"Lucro líquido",{"$nulls":4},{"$f":"G233+G234","v":0},0,0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":117936.59756179458,"d":"117,937"},{"v":133355.78668007275,"d":"133,356"},{"v":150553.18021560434,"d":"150,553"},{"v":174430.51240915386,"d":"174,431"},{"v":210281.67577371805,"d":"210,282"},{"v":247123.72296471195,"d":"247,124"},{"v":267136.35319015465,"d":"267,136"},{"v":287443.3955955757,"d":"287,443"},{"v":308452.8786931331,"d":"308,453"},{"v":367026.2219664904,"d":"367,026"},{"v":427141.61341868655,"d":"427,142"},{"v":451240.2575010607,"d":"451,240"},{"v":475367.18190958153,"d":"475,367"},{"v":500356.98205436853,"d":"500,357"},{"v":526245.8987163454,"d":"526,246"},{"v":553071.6947892339,"d":"553,072"},{"v":580873.7192082922,"d":"580,874"},{"v":609692.9735640592,"d":"609,693"},{"v":639572.1815138775,"d":"639,572"},{"v":670555.8611086963,"d":"670,556"},{"v":628053.5335570025,"d":"628,054"},{"v":654745.4832830711,"d":"654,745"},{"v":682558.4948976343,"d":"682,558"},{"v":711539.6530000092,"d":"711,540"},{"v":745395.1196359447,"d":"745,395"},{"v":-15813.593700503945,"d":"(15,814)"},{"$f":"AM233+AM234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- Depreciação",{"$nulls":4},{"$f":"-G223","v":0},0,0,0,0,0,{"v":123285.05376597276,"d":"123,285"},{"v":124543.99926790548,"d":"124,544"},{"v":124543.99926790548,"d":"124,544"},{"v":118435.89604948828,"d":"118,436"},{"v":100949.81418812039,"d":"100,950"},{"v":83093.72683456598,"d":"83,094"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":45882.09469624963,"d":"45,882"},{"v":8270.81435847339,"d":"8,271"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,{"$f":"-AM223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de caixa operacional",{"$nulls":4},{"$f":"G237+G238","v":0},{"$f":"H237+H238","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":241221.65132776735,"d":"241,222"},{"v":257899.78594797823,"d":"257,900"},{"v":275097.17948350986,"d":"275,097"},{"v":292866.40845864214,"d":"292,866"},{"v":311231.48996183847,"d":"311,231"},{"v":330217.44979927794,"d":"330,217"},{"v":349850.3648609981,"d":"349,850"},{"v":370157.40726641915,"d":"370,157"},{"v":391166.8903639766,"d":"391,167"},{"v":412908.31666274,"d":"412,908"},{"v":435412.42777715996,"d":"435,412"},{"v":458711.2564694941,"d":"458,711"},{"v":482838.1808780149,"d":"482,838"},{"v":507827.9810228019,"d":"507,828"},{"v":533716.8976847788,"d":"533,717"},{"v":560542.6937576672,"d":"560,543"},{"v":588344.7181767256,"d":"588,345"},{"v":617163.9725324926,"d":"617,164"},{"v":647043.1804823108,"d":"647,043"},{"v":678026.8600771297,"d":"678,027"},{"v":635524.5325254359,"d":"635,525"},{"v":662216.4822515044,"d":"662,216"},{"v":690029.4938660676,"d":"690,029"},{"v":719010.6519684426,"d":"719,011"},{"v":749209.0187111171,"d":"749,209"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Simulation Incidência Não Cumulativa x Lucro Real sem subsidio"]
[]
[null,"Receita bruta",{"$nulls":4},{"$f":"G29","v":0},0,0,0,0,0,{"v":552856.8235950593,"d":"552,857"},{"v":576076.8101860518,"d":"576,077"},{"v":600272.0362138661,"d":"600,272"},{"v":625483.4617348484,"d":"625,483"},{"v":651753.767127712,"d":"651,754"},{"v":679127.425347076,"d":"679,127"},{"v":707650.7772116531,"d":"707,651"},{"v":737372.1098545425,"d":"737,372"},{"v":768341.7384684334,"d":"768,342"},{"v":800612.0914841077,"d":"800,612"},{"v":834237.7993264402,"d":"834,238"},{"v":869275.7868981507,"d":"869,276"},{"v":905785.369947873,"d":"905,785"},{"v":943828.3554856838,"d":"943,828"},{"v":983469.1464160825,"d":"983,469"},{"v":1024774.8505655582,"d":"1,024,775"},{"v":1067815.3942893115,"d":"1,067,815"},{"v":1112663.6408494627,"d":"1,112,664"},{"v":1159395.51376514,"d":"1,159,396"},{"v":1208090.125343276,"d":"1,208,090"},{"v":1258829.9106076937,"d":"1,258,830"},{"v":1311700.766853217,"d":"1,311,701"},{"v":1366792.1990610522,"d":"1,366,792"},{"v":1424197.4714216164,"d":"1,424,197"},{"v":1484013.7652213243,"d":"1,484,014"},0,{"$f":"AM29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",{"$nulls":4},{"$f":"G246+G247+G252","v":0},{"$f":"H246+H247+H252","v":0},0,0,0,0,{"v":-12765.09392873802,"d":"(12,765)"},{"v":-39291.54664227536,"d":"(39,292)"},{"v":-46545.64431971503,"d":"(46,546)"},{"v":-48188.01142498083,"d":"(48,188)"},{"v":-50211.90790483002,"d":"(50,212)"},{"v":-52320.80803683289,"d":"(52,321)"},{"v":-54518.28197437986,"d":"(54,518)"},{"v":-56808.04981730382,"d":"(56,808)"},{"v":-59193.98790963058,"d":"(59,194)"},{"v":-61680.13540183507,"d":"(61,680)"},{"v":-64270.70108871215,"d":"(64,271)"},{"v":-66970.07053443805,"d":"(66,970)"},{"v":-69782.81349688445,"d":"(69,783)"},{"v":-72713.6916637536,"d":"(72,714)"},{"v":-75767.66671363128,"d":"(75,768)"},{"v":-78949.90871560379,"d":"(78,950)"},{"v":-82265.80488165913,"d":"(82,266)"},{"v":-85720.96868668882,"d":"(85,721)"},{"v":-89321.24937152976,"d":"(89,321)"},{"v":-93072.741845134,"d":"(93,073)"},{"v":-96981.79700262965,"d":"(96,982)"},{"v":-101055.03247674012,"d":"(101,055)"},{"v":-105982.32087858053,"d":"(105,982)"},{"v":-111145.24042888658,"d":"(111,145)"},{"v":-116554.89240738851,"d":"(116,555)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ICMS",{"$nulls":3},{"$f":"G33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PIS",{"$nulls":3},{"$f":"-(G244*'Biblioteca impostos'!$E$10/100+G250)","v":0},{"$f":"-(H244*'Biblioteca impostos'!$E$10/100+H250)","v":0},{"$f":"-(I244*'Biblioteca impostos'!$E$10/100+I250)","v":0},{"$f":"-(J244*'Biblioteca impostos'!$E$10/100+J250)","v":0},{"$f":"-(K244*'Biblioteca impostos'!$E$10/100+K250)","v":0},{"$f":"-(L244*'Biblioteca impostos'!$E$10/100+L250)","v":0},{"$f":"-(M244*'Biblioteca impostos'!$E$10/100+M250)","v":0},{"$f":"-(N244*'Biblioteca impostos'!$E$10/100+N250)","v":{"v":-2021.9056869790184,"d":"(2,022)"}},{"$f":"-(O244*'Biblioteca impostos'!$E$10/100+O250)","v":{"v":-7710.678444289575,"d":"(7,711)"}},{"$f":"-(P244*'Biblioteca impostos'!$E$10/100+P250)","v":{"v":-7923.622115795399,"d":"(7,924)"}},{"$f":"-(Q244*'Biblioteca impostos'!$E$10/100+Q250)","v":{"v":-8256.414244658805,"d":"(8,256)"}},{"$f":"-(R244*'Biblioteca impostos'!$E$10/100+R250)","v":{"v":-8603.183642934477,"d":"(8,603)"}},{"$f":"-(S244*'Biblioteca impostos'!$E$10/100+S250)","v":{"v":-8964.517355937724,"d":"(8,965)"}},{"$f":"-(T244*'Biblioteca impostos'!$E$10/100+T250)","v":{"v":-9341.027084887108,"d":"(9,341)"}},{"$f":"-(U244*'Biblioteca impostos'!$E$10/100+U250)","v":{"v":-9733.350222452365,"d":"(9,733)"}},{"$f":"-(V244*'Biblioteca impostos'!$E$10/100+V250)","v":{"v":-10142.150931795368,"d":"(10,142)"}},{"$f":"-(W244*'Biblioteca impostos'!$E$10/100+W250)","v":{"v":-10568.121270930773,"d":"(10,568)"}},{"$f":"-(X244*'Biblioteca impostos'!$E$10/100+X250)","v":{"v":-11011.982364309864,"d":"(11,012)"}},{"$f":"-(Y244*'Biblioteca impostos'!$E$10/100+Y250)","v":{"v":-11474.485623610879,"d":"(11,474)"}},{"$f":"-(Z244*'Biblioteca impostos'!$E$10/100+Z250)","v":{"v":-11956.414019802538,"d":"(11,956)"}},{"$f":"-(AA244*'Biblioteca impostos'!$E$10/100+AA250)","v":{"v":-12458.583408634244,"d":"(12,459)"}},{"$f":"-(AB244*'Biblioteca impostos'!$E$10/100+AB250)","v":{"v":-12981.843911796886,"d":"(12,982)"}},{"$f":"-(AC244*'Biblioteca impostos'!$E$10/100+AC250)","v":{"v":-13527.081356092353,"d":"(13,527)"}},{"$f":"-(AD244*'Biblioteca impostos'!$E$10/100+AD250)","v":{"v":-14095.218773048231,"d":"(14,095)"}},{"$f":"-(AE244*'Biblioteca impostos'!$E$10/100+AE250)","v":{"v":-14687.217961516257,"d":"(14,687)"}},{"$f":"-(AF244*'Biblioteca impostos'!$E$10/100+AF250)","v":{"v":-15304.081115899942,"d":"(15,304)"}},{"$f":"-(AG244*'Biblioteca impostos'!$E$10/100+AG250)","v":{"v":-15946.85252276774,"d":"(15,947)"}},{"$f":"-(AH244*'Biblioteca impostos'!$E$10/100+AH250)","v":{"v":-16616.620328723988,"d":"(16,617)"}},{"$f":"-(AI244*'Biblioteca impostos'!$E$10/100+AI250)","v":{"v":-17556.865073368805,"d":"(17,557)"}},{"$f":"-(AJ244*'Biblioteca impostos'!$E$10/100+AJ250)","v":{"v":-18546.77865830392,"d":"(18,547)"}},{"$f":"-(AK244*'Biblioteca impostos'!$E$10/100+AK250)","v":{"v":-19588.874674384162,"d":"(19,589)"}},{"$f":"-(AL244*'Biblioteca impostos'!$E$10/100+AL250)","v":0},{"$f":"-(AM244*'Biblioteca impostos'!$E$10/100+AM250)","v":0},{"$f":"-(AN244*'Biblioteca impostos'!$E$10/100+AN250)","v":0},{"$f":"-(AO244*'Biblioteca impostos'!$E$10/100+AO250)","v":0},{"$f":"-(AP244*'Biblioteca impostos'!$E$10/100+AP250)","v":0},{"$f":"-(AQ244*'Biblioteca impostos'!$E$10/100+AQ250)","v":0},{"$f":"-(AR244*'Biblioteca impostos'!$E$10/100+AR250)","v":0},{"$f":"-(AS244*'Biblioteca impostos'!$E$10/100+AS250)","v":0},{"$f":"-(AT244*'Biblioteca impostos'!$E$10/100+AT250)","v":0},{"$f":"-(AU244*'Biblioteca impostos'!$E$10/100+AU250)","v":0},{"$f":"-(AV244*'Biblioteca impostos'!$E$10/100+AV250)","v":0},{"$f":"-(AW244*'Biblioteca impostos'!$E$10/100+AW250)","v":0},{"$f":"-(AX244*'Biblioteca impostos'!$E$10/100+AX250)","v":0},{"$f":"-(AY244*'Biblioteca impostos'!$E$10/100+AY250)","v":0},{"$f":"-(AZ244*'Biblioteca impostos'!$E$10/100+AZ250)","v":0},{"$f":"-(BA244*'Biblioteca impostos'!$E$10/100+BA250)","v":0},{"$f":"-(BB244*'Biblioteca impostos'!$E$10/100+BB250)","v":0},{"$f":"-(BC244*'Biblioteca impostos'!$E$10/100+BC250)","v":0},{"$f":"-(BD244*'Biblioteca impostos'!$E$10/100+BD250)","v":0},{"$f":"-(BE244*'Biblioteca impostos'!$E$10/100+BE250)","v":0},{"$f":"-(BF244*'Biblioteca impostos'!$E$10/100+BF250)","v":0},{"$f":"-(BG244*'Biblioteca impostos'!$E$10/100+BG250)","v":0},{"$f":"-(BH244*'Biblioteca impostos'!$E$10/100+BH250)","v":0},{"$f":"-(BI244*'Biblioteca impostos'!$E$10/100+BI250)","v":0},{"$f":"-(BJ244*'Biblioteca impostos'!$E$10/100+BJ250)","v":0},{"$f":"-(BK244*'Biblioteca impostos'!$E$10/100+BK250)","v":0},{"$f":"-(BL244*'Biblioteca impostos'!$E$10/100+BL250)","v":0},{"$f":"-(BM244*'Biblioteca impostos'!$E$10/100+BM250)","v":0}]
[{"$nulls":3},"Creditos iniciais",null,null,0,{"$f":"G251","v":0},{"$f":"H251","v":0},0,0,{"v":6077.266300807981,"d":"6,077"},{"v":12445.650963890515,"d":"12,446"},{"v":5377.977656868939,"d":"5,378"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"(+) Criados",null,null,{"$f":"-(G44+G48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(G45+G50+G51+G52+G114+G125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(H44+H48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(H45+H50+H51+H52+H114+H125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(I44+I48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(I45+I50+I51+I52+I114+I125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(J44+J48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(J45+J50+J51+J52+J114+J125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(K44+K48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(K45+K50+K51+K52+K114+K125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":6077.266300807981,"d":"6,077"}},{"$f":"-(L44+L48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(L45+L50+L51+L52+L114+L125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":6368.384663082536,"d":"6,368"}},{"$f":"-(M44+M48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(M45+M50+M51+M52+M114+M125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2054.4642822969026,"d":"2,054"}},{"$f":"-(N44+N48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(N45+N50+N51+N52+N114+N125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2105.3840242218953,"d":"2,105"}},{"$f":"-(O44+O48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(O45+O50+O51+O52+O114+O125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2193.810153239215,"d":"2,194"}},{"$f":"-(P44+P48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(P45+P50+P51+P52+P114+P125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2396.8550028295995,"d":"2,397"}},{"$f":"-(Q44+Q48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Q45+Q50+Q51+Q52+Q114+Q125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2497.5229129484424,"d":"2,498"}},{"$f":"-(R44+R48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(R45+R50+R51+R52+R114+R125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2602.4188752922773,"d":"2,602"}},{"$f":"-(S44+S48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(S45+S50+S51+S52+S114+S125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2711.720468054553,"d":"2,712"}},{"$f":"-(T44+T48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(T45+T50+T51+T52+T114+T125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2825.6127277128444,"d":"2,826"}},{"$f":"-(U44+U48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(U45+U50+U51+U52+U114+U125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2944.288462276784,"d":"2,944"}},{"$f":"-(V44+V48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(V45+V50+V51+V52+V114+V125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3067.948577692409,"d":"3,068"}},{"$f":"-(W44+W48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(W45+W50+W51+W52+W114+W125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3196.80241795549,"d":"3,197"}},{"$f":"-(X44+X48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(X45+X50+X51+X52+X114+X125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3331.0681195096213,"d":"3,331"}},{"$f":"-(Y44+Y48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Y45+Y50+Y51+Y52+Y114+Y125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3470.9729805290253,"d":"3,471"}},{"$f":"-(Z44+Z48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Z45+Z50+Z51+Z52+Z114+Z125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3616.753845711244,"d":"3,617"}},{"$f":"-(AA44+AA48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AA45+AA50+AA51+AA52+AA114+AA125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3768.657507231116,"d":"3,769"}},{"$f":"-(AB44+AB48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AB45+AB50+AB51+AB52+AB114+AB125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3926.9411225348244,"d":"3,927"}},{"$f":"-(AC44+AC48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AC45+AC50+AC51+AC52+AC114+AC125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4091.872649681286,"d":"4,092"}},{"$f":"-(AD44+AD48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AD45+AD50+AD51+AD52+AD114+AD125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4263.7313009679,"d":"4,264"}},{"$f":"-(AE44+AE48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AE45+AE50+AE51+AE52+AE114+AE125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4442.8080156085525,"d":"4,443"}},{"$f":"-(AF44+AF48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AF45+AF50+AF51+AF52+AF114+AF125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4629.405952264111,"d":"4,629"}},{"$f":"-(AG44+AG48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AG45+AG50+AG51+AG52+AG114+AG125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4823.841002259205,"d":"4,824"}},{"$f":"-(AH44+AH48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AH45+AH50+AH51+AH52+AH114+AH125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":5026.442324354091,"d":"5,026"}},{"$f":"-(AI44+AI48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AI45+AI50+AI51+AI52+AI114+AI125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4995.206211138553,"d":"4,995"}},{"$f":"-(AJ44+AJ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AJ45+AJ50+AJ51+AJ52+AJ114+AJ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4952.479620152751,"d":"4,952"}},{"$f":"-(AK44+AK48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AK45+AK50+AK51+AK52+AK114+AK125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4897.352451767691,"d":"4,897"}},{"$f":"-(AL44+AL48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AL45+AL50+AL51+AL52+AL114+AL125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AM44+AM48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AM45+AM50+AM51+AM52+AM114+AM125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AN44+AN48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AN45+AN50+AN51+AN52+AN114+AN125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AO44+AO48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AO45+AO50+AO51+AO52+AO114+AO125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AP44+AP48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AP45+AP50+AP51+AP52+AP114+AP125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AQ44+AQ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AQ45+AQ50+AQ51+AQ52+AQ114+AQ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AR44+AR48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AR45+AR50+AR51+AR52+AR114+AR125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AS44+AS48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AS45+AS50+AS51+AS52+AS114+AS125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AT44+AT48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AT45+AT50+AT51+AT52+AT114+AT125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AU44+AU48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AU45+AU50+AU51+AU52+AU114+AU125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AV44+AV48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AV45+AV50+AV51+AV52+AV114+AV125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AW44+AW48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AW45+AW50+AW51+AW52+AW114+AW125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AX44+AX48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AX45+AX50+AX51+AX52+AX114+AX125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AY44+AY48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AY45+AY50+AY51+AY52+AY114+AY125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AZ44+AZ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AZ45+AZ50+AZ51+AZ52+AZ114+AZ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BA44+BA48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BA45+BA50+BA51+BA52+BA114+BA125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BB44+BB48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BB45+BB50+BB51+BB52+BB114+BB125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BC44+BC48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BC45+BC50+BC51+BC52+BC114+BC125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BD44+BD48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BD45+BD50+BD51+BD52+BD114+BD125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BE44+BE48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BE45+BE50+BE51+BE52+BE114+BE125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BF44+BF48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BF45+BF50+BF51+BF52+BF114+BF125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BG44+BG48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BG45+BG50+BG51+BG52+BG114+BG125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BH44+BH48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BH45+BH50+BH51+BH52+BH114+BH125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BI44+BI48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BI45+BI50+BI51+BI52+BI114+BI125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BJ44+BJ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BJ45+BJ50+BJ51+BJ52+BJ114+BJ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BK44+BK48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BK45+BK50+BK51+BK52+BK114+BK125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BL44+BL48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BL45+BL50+BL51+BL52+BL114+BL125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BM44+BM48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BM45+BM50+BM51+BM52+BM114+BM125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0}]
[{"$nulls":3},"(-) Utilizados",null,null,{"$f":"-MIN(G248+G249,G244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(H248+H249,H244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(I248+I249,I244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(J248+J249,J244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(K248+K249,K244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(L248+L249,L244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(M248+M249,M244*'Biblioteca impostos'!$E$10/100)","v":{"v":-9122.13758931848,"d":"(9,122)"}},{"$f":"-MIN(N248+N249,N244*'Biblioteca impostos'!$E$10/100)","v":{"v":-7483.361681090835,"d":"(7,483)"}},{"$f":"-MIN(O248+O249,O244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2193.810153239215,"d":"(2,194)"}},{"$f":"-MIN(P248+P249,P244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2396.8550028295995,"d":"(2,397)"}},{"$f":"-MIN(Q248+Q249,Q244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2497.5229129484424,"d":"(2,498)"}},{"$f":"-MIN(R248+R249,R244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2602.4188752922773,"d":"(2,602)"}},{"$f":"-MIN(S248+S249,S244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2711.720468054553,"d":"(2,712)"}},{"$f":"-MIN(T248+T249,T244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2825.6127277128444,"d":"(2,826)"}},{"$f":"-MIN(U248+U249,U244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2944.288462276784,"d":"(2,944)"}},{"$f":"-MIN(V248+V249,V244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3067.948577692409,"d":"(3,068)"}},{"$f":"-MIN(W248+W249,W244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3196.80241795549,"d":"(3,197)"}},{"$f":"-MIN(X248+X249,X244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3331.0681195096213,"d":"(3,331)"}},{"$f":"-MIN(Y248+Y249,Y244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3470.9729805290253,"d":"(3,471)"}},{"$f":"-MIN(Z248+Z249,Z244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3616.753845711244,"d":"(3,617)"}},{"$f":"-MIN(AA248+AA249,AA244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3768.657507231116,"d":"(3,769)"}},{"$f":"-MIN(AB248+AB249,AB244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3926.9411225348244,"d":"(3,927)"}},{"$f":"-MIN(AC248+AC249,AC244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4091.872649681286,"d":"(4,092)"}},{"$f":"-MIN(AD248+AD249,AD244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4263.7313009679,"d":"(4,264)"}},{"$f":"-MIN(AE248+AE249,AE244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4442.8080156085525,"d":"(4,443)"}},{"$f":"-MIN(AF248+AF249,AF244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4629.405952264111,"d":"(4,629)"}},{"$f":"-MIN(AG248+AG249,AG244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4823.841002259205,"d":"(4,824)"}},{"$f":"-MIN(AH248+AH249,AH244*'Biblioteca impostos'!$E$10/100)","v":{"v":-5026.442324354091,"d":"(5,026)"}},{"$f":"-MIN(AI248+AI249,AI244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4995.206211138553,"d":"(4,995)"}},{"$f":"-MIN(AJ248+AJ249,AJ244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4952.479620152751,"d":"(4,952)"}},{"$f":"-MIN(AK248+AK249,AK244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4897.352451767691,"d":"(4,897)"}},{"$f":"-MIN(AL248+AL249,AL244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AM248+AM249,AM244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AN248+AN249,AN244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AO248+AO249,AO244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AP248+AP249,AP244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AQ248+AQ249,AQ244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AR248+AR249,AR244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AS248+AS249,AS244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AT248+AT249,AT244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AU248+AU249,AU244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AV248+AV249,AV244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AW248+AW249,AW244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AX248+AX249,AX244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AY248+AY249,AY244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AZ248+AZ249,AZ244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BA248+BA249,BA244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BB248+BB249,BB244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BC248+BC249,BC244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BD248+BD249,BD244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BE248+BE249,BE244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BF248+BF249,BF244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BG248+BG249,BG244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BH248+BH249,BH244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BI248+BI249,BI244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BJ248+BJ249,BJ244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BK248+BK249,BK244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BL248+BL249,BL244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BM248+BM249,BM244*'Biblioteca impostos'!$E$10/100)","v":0}]
[{"$nulls":3},"Creditos finais",null,null,{"$f":"SUM(G248:G250)","v":0},{"$f":"SUM(H248:H250)","v":0},{"$f":"SUM(I248:I250)","v":0},0,{"v":6077.266300807981,"d":"6,077"},{"v":12445.650963890515,"d":"12,446"},{"v":5377.977656868939,"d":"5,378"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"COFINS",{"$nulls":3},{"$f":"-(G244*'Biblioteca impostos'!$F$10/100+G255)","v":0},{"$f":"-(H244*'Biblioteca impostos'!$F$10/100+H255)","v":0},{"$f":"-(I244*'Biblioteca impostos'!$F$10/100+I255)","v":0},{"$f":"-(J244*'Biblioteca impostos'!$F$10/100+J255)","v":0},{"$f":"-(K244*'Biblioteca impostos'!$F$10/100+K255)","v":0},{"$f":"-(L244*'Biblioteca impostos'!$F$10/100+L255)","v":0},{"$f":"-(M244*'Biblioteca impostos'!$F$10/100+M255)","v":{"v":-12765.09392873802,"d":"(12,765)"}},{"$f":"-(N244*'Biblioteca impostos'!$F$10/100+N255)","v":{"v":-37269.64095530273,"d":"(37,270)"}},{"$f":"-(O244*'Biblioteca impostos'!$F$10/100+O255)","v":{"v":-38834.965875425456,"d":"(38,835)"}},{"$f":"-(P244*'Biblioteca impostos'!$F$10/100+P255)","v":{"v":-40264.38930918543,"d":"(40,264)"}},{"$f":"-(Q244*'Biblioteca impostos'!$F$10/100+Q255)","v":{"v":-41955.49366017121,"d":"(41,955)"}},{"$f":"-(R244*'Biblioteca impostos'!$F$10/100+R255)","v":{"v":-43717.62439389841,"d":"(43,718)"}},{"$f":"-(S244*'Biblioteca impostos'!$F$10/100+S255)","v":{"v":-45553.76461844214,"d":"(45,554)"}},{"$f":"-(T244*'Biblioteca impostos'!$F$10/100+T255)","v":{"v":-47467.02273241671,"d":"(47,467)"}},{"$f":"-(U244*'Biblioteca impostos'!$F$10/100+U255)","v":{"v":-49460.63768717821,"d":"(49,461)"}},{"$f":"-(V244*'Biblioteca impostos'!$F$10/100+V255)","v":{"v":-51537.9844700397,"d":"(51,538)"}},{"$f":"-(W244*'Biblioteca impostos'!$F$10/100+W255)","v":{"v":-53702.57981778138,"d":"(53,703)"}},{"$f":"-(X244*'Biblioteca impostos'!$F$10/100+X255)","v":{"v":-55958.08817012819,"d":"(55,958)"}},{"$f":"-(Y244*'Biblioteca impostos'!$F$10/100+Y255)","v":{"v":-58308.32787327358,"d":"(58,308)"}},{"$f":"-(Z244*'Biblioteca impostos'!$F$10/100+Z255)","v":{"v":-60757.27764395106,"d":"(60,757)"}},{"$f":"-(AA244*'Biblioteca impostos'!$F$10/100+AA255)","v":{"v":-63309.083304997024,"d":"(63,309)"}},{"$f":"-(AB244*'Biblioteca impostos'!$F$10/100+AB255)","v":{"v":-65968.0648038069,"d":"(65,968)"}},{"$f":"-(AC244*'Biblioteca impostos'!$F$10/100+AC255)","v":{"v":-68738.72352556678,"d":"(68,739)"}},{"$f":"-(AD244*'Biblioteca impostos'!$F$10/100+AD255)","v":{"v":-71625.7499136406,"d":"(71,626)"}},{"$f":"-(AE244*'Biblioteca impostos'!$F$10/100+AE255)","v":{"v":-74634.0314100135,"d":"(74,634)"}},{"$f":"-(AF244*'Biblioteca impostos'!$F$10/100+AF255)","v":{"v":-77768.66072923406,"d":"(77,769)"}},{"$f":"-(AG244*'Biblioteca impostos'!$F$10/100+AG255)","v":{"v":-81034.94447986191,"d":"(81,035)"}},{"$f":"-(AH244*'Biblioteca impostos'!$F$10/100+AH255)","v":{"v":-84438.41214801613,"d":"(84,438)"}},{"$f":"-(AI244*'Biblioteca impostos'!$F$10/100+AI255)","v":{"v":-88425.45580521174,"d":"(88,425)"}},{"$f":"-(AJ244*'Biblioteca impostos'!$F$10/100+AJ255)","v":{"v":-92598.46177058267,"d":"(92,598)"}},{"$f":"-(AK244*'Biblioteca impostos'!$F$10/100+AK255)","v":{"v":-96966.01773300435,"d":"(96,966)"}},{"$f":"-(AL244*'Biblioteca impostos'!$F$10/100+AL255)","v":0},{"$f":"-(AM244*'Biblioteca impostos'!$F$10/100+AM255)","v":0},{"$f":"-(AN244*'Biblioteca impostos'!$F$10/100+AN255)","v":0},{"$f":"-(AO244*'Biblioteca impostos'!$F$10/100+AO255)","v":0},{"$f":"-(AP244*'Biblioteca impostos'!$F$10/100+AP255)","v":0},{"$f":"-(AQ244*'Biblioteca impostos'!$F$10/100+AQ255)","v":0},{"$f":"-(AR244*'Biblioteca impostos'!$F$10/100+AR255)","v":0},{"$f":"-(AS244*'Biblioteca impostos'!$F$10/100+AS255)","v":0},{"$f":"-(AT244*'Biblioteca impostos'!$F$10/100+AT255)","v":0},{"$f":"-(AU244*'Biblioteca impostos'!$F$10/100+AU255)","v":0},{"$f":"-(AV244*'Biblioteca impostos'!$F$10/100+AV255)","v":0},{"$f":"-(AW244*'Biblioteca impostos'!$F$10/100+AW255)","v":0},{"$f":"-(AX244*'Biblioteca impostos'!$F$10/100+AX255)","v":0},{"$f":"-(AY244*'Biblioteca impostos'!$F$10/100+AY255)","v":0},{"$f":"-(AZ244*'Biblioteca impostos'!$F$10/100+AZ255)","v":0},{"$f":"-(BA244*'Biblioteca impostos'!$F$10/100+BA255)","v":0},{"$f":"-(BB244*'Biblioteca impostos'!$F$10/100+BB255)","v":0},{"$f":"-(BC244*'Biblioteca impostos'!$F$10/100+BC255)","v":0},{"$f":"-(BD244*'Biblioteca impostos'!$F$10/100+BD255)","v":0},{"$f":"-(BE244*'Biblioteca impostos'!$F$10/100+BE255)","v":0},{"$f":"-(BF244*'Biblioteca impostos'!$F$10/100+BF255)","v":0},{"$f":"-(BG244*'Biblioteca impostos'!$F$10/100+BG255)","v":0},{"$f":"-(BH244*'Biblioteca impostos'!$F$10/100+BH255)","v":0},{"$f":"-(BI244*'Biblioteca impostos'!$F$10/100+BI255)","v":0},{"$f":"-(BJ244*'Biblioteca impostos'!$F$10/100+BJ255)","v":0},{"$f":"-(BK244*'Biblioteca impostos'!$F$10/100+BK255)","v":0},{"$f":"-(BL244*'Biblioteca impostos'!$F$10/100+BL255)","v":0},{"$f":"-(BM244*'Biblioteca impostos'!$F$10/100+BM255)","v":0}]
[{"$nulls":3},"Creditos iniciais",null,null,0,{"$f":"G256","v":0},{"$f":"H256","v":0},0,0,{"v":11049.575092378147,"d":"11,050"},{"v":22940.602751570874,"d":"22,941"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"(+) Criados",null,null,{"$f":"-(G44+G48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(G45+G50+G51+G52+G114+G125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(H44+H48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(H45+H50+H51+H52+H114+H125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(I44+I48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(I45+I50+I51+I52+I114+I125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(J44+J48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(J45+J50+J51+J52+J114+J125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(K44+K48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(K45+K50+K51+K52+K114+K125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11049.575092378147,"d":"11,050"}},{"$f":"-(L44+L48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(L45+L50+L51+L52+L114+L125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11891.027659192727,"d":"11,891"}},{"$f":"-(M44+M48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(M45+M50+M51+M52+M114+M125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":6311.421912915619,"d":"6,311"}},{"$f":"-(N44+N48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(N45+N50+N51+N52+N114+N125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":6512.196618837206,"d":"6,512"}},{"$f":"-(O44+O48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(O45+O50+O51+O52+O114+O125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":6785.708876828372,"d":"6,786"}},{"$f":"-(P44+P48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(P45+P50+P51+P52+P114+P125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":7272.353782663049,"d":"7,272"}},{"$f":"-(Q44+Q48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Q45+Q50+Q51+Q52+Q114+Q125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":7577.792641534897,"d":"7,578"}},{"$f":"-(R44+R48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(R45+R50+R51+R52+R114+R125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":7896.059932479362,"d":"7,896"}},{"$f":"-(S44+S48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(S45+S50+S51+S52+S114+S125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":8227.694449643495,"d":"8,228"}},{"$f":"-(T44+T48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(T45+T50+T51+T52+T114+T125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":8573.25761652852,"d":"8,573"}},{"$f":"-(U44+U48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(U45+U50+U51+U52+U114+U125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":8933.33443642272,"d":"8,933"}},{"$f":"-(V44+V48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(V45+V50+V51+V52+V114+V125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":9308.534482752475,"d":"9,309"}},{"$f":"-(W44+W48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(W45+W50+W51+W52+W114+W125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":9699.492931028079,"d":"9,699"}},{"$f":"-(X44+X48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(X45+X50+X51+X52+X114+X125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":10106.871634131257,"d":"10,107"}},{"$f":"-(Y44+Y48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Y45+Y50+Y51+Y52+Y114+Y125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":10531.360242764771,"d":"10,531"}},{"$f":"-(Z44+Z48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Z45+Z50+Z51+Z52+Z114+Z125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":10973.677372960894,"d":"10,974"}},{"$f":"-(AA44+AA48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AA45+AA50+AA51+AA52+AA114+AA125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11434.57182262525,"d":"11,435"}},{"$f":"-(AB44+AB48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AB45+AB50+AB51+AB52+AB114+AB125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11914.823839175513,"d":"11,915"}},{"$f":"-(AC44+AC48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AC45+AC50+AC51+AC52+AC114+AC125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":12415.24644042088,"d":"12,415"}},{"$f":"-(AD44+AD48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AD45+AD50+AD51+AD52+AD114+AD125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":12936.686790918562,"d":"12,937"}},{"$f":"-(AE44+AE48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AE45+AE50+AE51+AE52+AE114+AE125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":13480.02763613714,"d":"13,480"}},{"$f":"-(AF44+AF48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AF45+AF50+AF51+AF52+AF114+AF125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":14046.188796854902,"d":"14,046"}},{"$f":"-(AG44+AG48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AG45+AG50+AG51+AG52+AG114+AG125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":14636.128726322808,"d":"14,636"}},{"$f":"-(AH44+AH48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AH45+AH50+AH51+AH52+AH114+AH125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15250.846132828367,"d":"15,251"}},{"$f":"-(AI44+AI48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AI45+AI50+AI51+AI52+AI114+AI125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15450.75132342823,"d":"15,451"}},{"$f":"-(AJ44+AJ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AJ45+AJ50+AJ51+AJ52+AJ114+AJ125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15640.546057460178,"d":"15,641"}},{"$f":"-(AK44+AK48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AK45+AK50+AK51+AK52+AK114+AK125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15819.028423816279,"d":"15,819"}},{"$f":"-(AL44+AL48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AL45+AL50+AL51+AL52+AL114+AL125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AM44+AM48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AM45+AM50+AM51+AM52+AM114+AM125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AN44+AN48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AN45+AN50+AN51+AN52+AN114+AN125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AO44+AO48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AO45+AO50+AO51+AO52+AO114+AO125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AP44+AP48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AP45+AP50+AP51+AP52+AP114+AP125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AQ44+AQ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AQ45+AQ50+AQ51+AQ52+AQ114+AQ125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AR44+AR48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AR45+AR50+AR51+AR52+AR114+AR125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AS44+AS48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AS45+AS50+AS51+AS52+AS114+AS125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AT44+AT48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AT45+AT50+AT51+AT52+AT114+AT125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AU44+AU48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AU45+AU50+AU51+AU52+AU114+AU125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AV44+AV48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AV45+AV50+AV51+AV52+AV114+AV125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AW44+AW48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AW45+AW50+AW51+AW52+AW114+AW125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AX44+AX48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AX45+AX50+AX51+AX52+AX114+AX125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AY44+AY48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AY45+AY50+AY51+AY52+AY114+AY125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AZ44+AZ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AZ45+AZ50+AZ51+AZ52+AZ114+AZ125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BA44+BA48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BA45+BA50+BA51+BA52+BA114+BA125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BB44+BB48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BB45+BB50+BB51+BB52+BB114+BB125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BC44+BC48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BC45+BC50+BC51+BC52+BC114+BC125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BD44+BD48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BD45+BD50+BD51+BD52+BD114+BD125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BE44+BE48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BE45+BE50+BE51+BE52+BE114+BE125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BF44+BF48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BF45+BF50+BF51+BF52+BF114+BF125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BG44+BG48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BG45+BG50+BG51+BG52+BG114+BG125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BH44+BH48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BH45+BH50+BH51+BH52+BH114+BH125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BI44+BI48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BI45+BI50+BI51+BI52+BI114+BI125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BJ44+BJ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BJ45+BJ50+BJ51+BJ52+BJ114+BJ125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BK44+BK48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BK45+BK50+BK51+BK52+BK114+BK125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BL44+BL48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BL45+BL50+BL51+BL52+BL114+BL125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BM44+BM48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BM45+BM50+BM51+BM52+BM114+BM125)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0}]
[{"$nulls":3},"(-) Utilizados",null,null,{"$f":"-MIN(G253+G254,G244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(H253+H254,H244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(I253+I254,I244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(J253+J254,J244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(K253+K254,K244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(L253+L254,L244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(M253+M254,M244*'Biblioteca impostos'!$F$10/100)","v":{"v":-29252.024664486493,"d":"(29,252)"}},{"$f":"-MIN(N253+N254,N244*'Biblioteca impostos'!$F$10/100)","v":{"v":-6512.196618837206,"d":"(6,512)"}},{"$f":"-MIN(O253+O254,O244*'Biblioteca impostos'!$F$10/100)","v":{"v":-6785.708876828372,"d":"(6,786)"}},{"$f":"-MIN(P253+P254,P244*'Biblioteca impostos'!$F$10/100)","v":{"v":-7272.353782663049,"d":"(7,272)"}},{"$f":"-MIN(Q253+Q254,Q244*'Biblioteca impostos'!$F$10/100)","v":{"v":-7577.792641534897,"d":"(7,578)"}},{"$f":"-MIN(R253+R254,R244*'Biblioteca impostos'!$F$10/100)","v":{"v":-7896.059932479362,"d":"(7,896)"}},{"$f":"-MIN(S253+S254,S244*'Biblioteca impostos'!$F$10/100)","v":{"v":-8227.694449643495,"d":"(8,228)"}},{"$f":"-MIN(T253+T254,T244*'Biblioteca impostos'!$F$10/100)","v":{"v":-8573.25761652852,"d":"(8,573)"}},{"$f":"-MIN(U253+U254,U244*'Biblioteca impostos'!$F$10/100)","v":{"v":-8933.33443642272,"d":"(8,933)"}},{"$f":"-MIN(V253+V254,V244*'Biblioteca impostos'!$F$10/100)","v":{"v":-9308.534482752475,"d":"(9,309)"}},{"$f":"-MIN(W253+W254,W244*'Biblioteca impostos'!$F$10/100)","v":{"v":-9699.492931028079,"d":"(9,699)"}},{"$f":"-MIN(X253+X254,X244*'Biblioteca impostos'!$F$10/100)","v":{"v":-10106.871634131257,"d":"(10,107)"}},{"$f":"-MIN(Y253+Y254,Y244*'Biblioteca impostos'!$F$10/100)","v":{"v":-10531.360242764771,"d":"(10,531)"}},{"$f":"-MIN(Z253+Z254,Z244*'Biblioteca impostos'!$F$10/100)","v":{"v":-10973.677372960894,"d":"(10,974)"}},{"$f":"-MIN(AA253+AA254,AA244*'Biblioteca impostos'!$F$10/100)","v":{"v":-11434.57182262525,"d":"(11,435)"}},{"$f":"-MIN(AB253+AB254,AB244*'Biblioteca impostos'!$F$10/100)","v":{"v":-11914.823839175513,"d":"(11,915)"}},{"$f":"-MIN(AC253+AC254,AC244*'Biblioteca impostos'!$F$10/100)","v":{"v":-12415.24644042088,"d":"(12,415)"}},{"$f":"-MIN(AD253+AD254,AD244*'Biblioteca impostos'!$F$10/100)","v":{"v":-12936.686790918562,"d":"(12,937)"}},{"$f":"-MIN(AE253+AE254,AE244*'Biblioteca impostos'!$F$10/100)","v":{"v":-13480.02763613714,"d":"(13,480)"}},{"$f":"-MIN(AF253+AF254,AF244*'Biblioteca impostos'!$F$10/100)","v":{"v":-14046.188796854902,"d":"(14,046)"}},{"$f":"-MIN(AG253+AG254,AG244*'Biblioteca impostos'!$F$10/100)","v":{"v":-14636.128726322808,"d":"(14,636)"}},{"$f":"-MIN(AH253+AH254,AH244*'Biblioteca impostos'!$F$10/100)","v":{"v":-15250.846132828367,"d":"(15,251)"}},{"$f":"-MIN(AI253+AI254,AI244*'Biblioteca impostos'!$F$10/100)","v":{"v":-15450.75132342823,"d":"(15,451)"}},{"$f":"-MIN(AJ253+AJ254,AJ244*'Biblioteca impostos'!$F$10/100)","v":{"v":-15640.546057460178,"d":"(15,641)"}},{"$f":"-MIN(AK253+AK254,AK244*'Biblioteca impostos'!$F$10/100)","v":{"v":-15819.028423816279,"d":"(15,819)"}},{"$f":"-MIN(AL253+AL254,AL244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AM253+AM254,AM244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AN253+AN254,AN244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AO253+AO254,AO244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AP253+AP254,AP244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AQ253+AQ254,AQ244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AR253+AR254,AR244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AS253+AS254,AS244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AT253+AT254,AT244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AU253+AU254,AU244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AV253+AV254,AV244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AW253+AW254,AW244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AX253+AX254,AX244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AY253+AY254,AY244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AZ253+AZ254,AZ244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BA253+BA254,BA244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BB253+BB254,BB244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BC253+BC254,BC244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BD253+BD254,BD244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BE253+BE254,BE244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BF253+BF254,BF244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BG253+BG254,BG244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BH253+BH254,BH244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BI253+BI254,BI244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BJ253+BJ254,BJ244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BK253+BK254,BK244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BL253+BL254,BL244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BM253+BM254,BM244*'Biblioteca impostos'!$F$10/100)","v":0}]
[{"$nulls":3},"Creditos finais",null,null,{"$f":"SUM(G253:G255)","v":0},{"$f":"SUM(H253:H255)","v":0},{"$f":"SUM(I253:I255)","v":0},0,{"v":11049.575092378147,"d":"11,050"},{"v":22940.602751570874,"d":"22,941"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita liquida",{"$nulls":4},{"$f":"G244+G245","v":0},0,0,0,0,0,{"v":540091.7296663213,"d":"540,092"},{"v":536785.2635437764,"d":"536,785"},{"v":553726.3918941511,"d":"553,726"},{"v":577295.4503098676,"d":"577,295"},{"v":601541.859222882,"d":"601,542"},{"v":626806.6173102432,"d":"626,807"},{"v":653132.4952372732,"d":"653,132"},{"v":680564.0600372388,"d":"680,564"},{"v":709147.7505588029,"d":"709,148"},{"v":738931.9560822726,"d":"738,932"},{"v":769967.098237728,"d":"769,967"},{"v":802305.7163637127,"d":"802,306"},{"v":836002.5564509886,"d":"836,003"},{"v":871114.6638219302,"d":"871,115"},{"v":907701.4797024513,"d":"907,701"},{"v":945824.9418499544,"d":"945,825"},{"v":985549.5894076524,"d":"985,550"},{"v":1026942.6721627739,"d":"1,026,943"},{"v":1070074.2643936102,"d":"1,070,074"},{"v":1115017.383498142,"d":"1,115,017"},{"v":1161848.113605064,"d":"1,161,848"},{"v":1210645.7343764768,"d":"1,210,646"},{"v":1260809.8781824717,"d":"1,260,810"},{"v":1313052.2309927298,"d":"1,313,052"},{"v":1367458.8728139359,"d":"1,367,459"},0,{"$f":"AM244+AM245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos tirando captação de capital",{"$nulls":4},{"$f":"G43+G47+G55+G65","v":0},0,0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":-204575.67962546193,"d":"(204,576)"},{"v":-213137.0905198944,"d":"(213,137)"},{"v":-222088.84832173,"d":"(222,089)"},{"v":-231416.5799512427,"d":"(231,417)"},{"v":-241136.0763091949,"d":"(241,136)"},{"v":-251263.7915141811,"d":"(251,264)"},{"v":-261816.87075777666,"d":"(261,817)"},{"v":-272813.1793296033,"d":"(272,813)"},{"v":-284271.3328614466,"d":"(284,271)"},{"v":-296210.7288416274,"d":"(296,211)"},{"v":-308651.57945297577,"d":"(308,652)"},{"v":-321614.9457900008,"d":"(321,615)"},{"v":-335122.7735131808,"d":"(335,123)"},{"v":-349197.9300007344,"d":"(349,198)"},{"v":-363864.24306076526,"d":"(363,864)"},{"v":-379146.5412693175,"d":"(379,147)"},{"v":-395070.6960026287,"d":"(395,071)"},{"v":-411663.6652347393,"d":"(411,664)"},{"v":-428953.5391745982,"d":"(428,954)"},{"v":-446969.58781993133,"d":"(446,970)"},{"v":-465742.3105083686,"d":"(465,742)"},{"v":-485303.48754972004,"d":"(485,303)"},{"v":-505686.23402680835,"d":"(505,686)"},{"v":-526925.0558559343,"d":"(526,925)"},{"v":-549055.9082018837,"d":"(549,056)"},{"v":-15813.593700503945,"d":"(15,814)"},{"$f":"AM43+AM47+AM55+AM65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$nulls":4},{"$f":"G257+G258","v":0},{"$f":"H257+H258","v":0},{"$f":"I257+I258","v":0},0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":335516.0500408594,"d":"335,516"},{"v":323648.173023882,"d":"323,648"},{"v":331637.54357242107,"d":"331,638"},{"v":345878.87035862496,"d":"345,879"},{"v":360405.78291368706,"d":"360,406"},{"v":375542.8257960621,"d":"375,543"},{"v":391315.6244794965,"d":"391,316"},{"v":407750.8807076354,"d":"407,751"},{"v":424876.41769735626,"d":"424,876"},{"v":442721.22724064515,"d":"442,721"},{"v":461315.51878475223,"d":"461,316"},{"v":480690.7705737119,"d":"480,691"},{"v":500879.78293780785,"d":"500,880"},{"v":521916.7338211958,"d":"521,917"},{"v":543837.236641686,"d":"543,837"},{"v":566678.4005806369,"d":"566,678"},{"v":590478.8934050237,"d":"590,479"},{"v":615279.0069280346,"d":"615,279"},{"v":641120.725219012,"d":"641,121"},{"v":668047.7956782107,"d":"668,048"},{"v":696105.8030966956,"d":"696,106"},{"v":725342.2468267567,"d":"725,342"},{"v":755123.6441556634,"d":"755,124"},{"v":786127.1751367955,"d":"786,127"},{"v":818402.9646120522,"d":"818,403"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation/amortização",{"$nulls":4},{"$f":"SUM(G261:G266)","v":0},{"$f":"SUM(H261:H266)","v":0},{"$f":"SUM(I261:I266)","v":0},0,0,0,{"v":-123285.05376597276,"d":"(123,285)"},{"v":-124543.99926790548,"d":"(124,544)"},{"v":-124543.99926790548,"d":"(124,544)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-100949.81418812039,"d":"(100,950)"},{"v":-83093.72683456598,"d":"(83,094)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-45882.09469624963,"d":"(45,882)"},{"v":-8270.81435847339,"d":"(8,271)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Desenvolvimento e licenciamento",null,null,{"$f":"-G533","v":0},{"$f":"-H533","v":0},{"$f":"-I533","v":0},0,0,0,{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Construção civil",null,null,{"$f":"-G534","v":0},{"$f":"-H534","v":0},0,0,0,0,{"v":-7391.584020263201,"d":"(7,392)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento e material",null,null,{"$f":"-G535","v":0},{"$f":"-H535","v":0},0,0,0,0,{"v":-74443.19731237006,"d":"(74,443)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-38411.0957278163,"d":"(38,411)"},{"v":-799.8153900400581,"d":"(800)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamentos móveis",null,null,{"$f":"-G536","v":0},{"$f":"-H536","v":0},0,0,0,0,{"v":-1323.63387359626,"d":"(1,324)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-682.966735213533,"d":"(683)"},{"v":-14.221081053764866,"d":"(14)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",null,null,{"$f":"-G537","v":0},{"$f":"-H537","v":0},0,0,0,0,{"v":-34018.53534132603,"d":"(34,019)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-17552.835782063412,"d":"(17,553)"},{"v":-365.4940826687598,"d":"(365)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Reinvestmentos",null,null,{"$f":"-G538","v":0},{"$f":"-H538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Provisão para decomissionamento",{"$nulls":4},{"$f":"G81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-72845.73458999135,"d":"(72,846)"},{"v":-75905.25544277098,"d":"(75,905)"},{"v":-79093.27617136737,"d":"(79,093)"},{"v":-82415.1937705648,"d":"(82,415)"},{"v":-85876.63190892854,"d":"(85,877)"},0,{"$f":"AM81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",{"$nulls":4},{"$f":"G259+G260+G267","v":0},{"$f":"H259+H260+H267","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":212230.99627488662,"d":"212,231"},{"v":199104.1737559765,"d":"199,104"},{"v":207093.54430451558,"d":"207,094"},{"v":227442.97430913668,"d":"227,443"},{"v":259455.96872556666,"d":"259,456"},{"v":292449.09896149614,"d":"292,449"},{"v":308601.61280865304,"d":"308,602"},{"v":325036.86903679196,"d":"325,037"},{"v":342162.4060265128,"d":"342,162"},{"v":396839.1325443955,"d":"396,839"},{"v":453044.7044262788,"d":"453,045"},{"v":473219.77160527854,"d":"473,220"},{"v":493408.7839693745,"d":"493,409"},{"v":514445.7348527624,"d":"514,446"},{"v":536366.2376732526,"d":"536,366"},{"v":559207.4016122036,"d":"559,207"},{"v":583007.8944365904,"d":"583,008"},{"v":607808.0079596012,"d":"607,808"},{"v":633649.7262505786,"d":"633,650"},{"v":660576.7967097773,"d":"660,577"},{"v":615789.0695382708,"d":"615,789"},{"v":641965.9924155524,"d":"641,966"},{"v":668559.3690158627,"d":"668,559"},{"v":696240.9823977973,"d":"696,241"},{"v":728712.4336279513,"d":"728,712"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros acumulados",{"$nulls":4},{"$f":"G86","v":0},0,0,0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,{"$f":"AM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBT",{"$nulls":4},{"$f":"G268+G269","v":0},{"$f":"H268+H269","v":0},{"$f":"I268+I269","v":0},0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":142376.84786100403,"d":"142,377"},{"v":132832.28936331865,"d":"132,832"},{"v":144403.9239330825,"d":"144,404"},{"v":168335.61795892834,"d":"168,336"},{"v":203930.87639658307,"d":"203,931"},{"v":240506.2706537373,"d":"240,506"},{"v":260241.04852211894,"d":"260,241"},{"v":280258.5687714826,"d":"280,259"},{"v":300966.3697824282,"d":"300,966"},{"v":359225.36032153567,"d":"359,225"},{"v":419013.19622464373,"d":"419,013"},{"v":442770.5274248682,"d":"442,771"},{"v":466541.8038101889,"d":"466,542"},{"v":491161.0187148016,"d":"491,161"},{"v":516663.7855565165,"d":"516,664"},{"v":543087.2135166922,"d":"543,087"},{"v":570469.9703623038,"d":"570,470"},{"v":598852.3479065393,"d":"598,852"},{"v":628276.3302187416,"d":"628,276"},{"v":658785.6646991649,"d":"658,786"},{"v":615789.0695382708,"d":"615,789"},{"v":641965.9924155524,"d":"641,966"},{"v":668559.3690158627,"d":"668,559"},{"v":696240.9823977973,"d":"696,241"},{"v":728712.4336279513,"d":"728,712"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Lucro tributável",null,null,{"$f":"IF(G270<0,0,G270+G274)","v":0},{"$f":"IF(H270<0,0,H270+H274)","v":0},{"$f":"IF(I270<0,0,I270+I274)","v":0},0,0,0,{"v":99663.79350270474,"d":"99,664"},{"v":92982.60255432302,"d":"92,983"},{"v":133114.50221433266,"d":"133,115"},{"v":168335.61795892834,"d":"168,336"},{"v":203930.87639658307,"d":"203,931"},{"v":240506.2706537373,"d":"240,506"},{"v":260241.04852211894,"d":"260,241"},{"v":280258.5687714826,"d":"280,259"},{"v":300966.3697824282,"d":"300,966"},{"v":359225.36032153567,"d":"359,225"},{"v":419013.19622464373,"d":"419,013"},{"v":442770.5274248682,"d":"442,771"},{"v":466541.8038101889,"d":"466,542"},{"v":491161.0187148016,"d":"491,161"},{"v":516663.7855565165,"d":"516,664"},{"v":543087.2135166922,"d":"543,087"},{"v":570469.9703623038,"d":"570,470"},{"v":598852.3479065393,"d":"598,852"},{"v":628276.3302187416,"d":"628,276"},{"v":658785.6646991649,"d":"658,786"},{"v":615789.0695382708,"d":"615,789"},{"v":641965.9924155524,"d":"641,966"},{"v":668559.3690158627,"d":"668,559"},{"v":696240.9823977973,"d":"696,241"},{"v":728712.4336279513,"d":"728,712"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos iniciais",null,null,0,{"$f":"G275","v":0},{"$f":"H275","v":0},0,0,{"v":16685.82746257982,"d":"16,686"},{"v":93852.16288595056,"d":"93,852"},{"v":51139.10852765127,"d":"51,139"},{"v":11289.421718644888,"d":"11,289"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"}]
[{"$nulls":3},"Créditos criados (+)",null,null,{"$f":"-MIN(G270,0)","v":0},{"$f":"-MIN(H270,0)","v":0},{"$f":"-MIN(I270,0)","v":0},0,{"v":16685.82746257982,"d":"16,686"},{"v":77166.33542337074,"d":"77,166"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15813.593700503945,"d":"15,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos consumidos (-) ",null,null,{"$f":"-IF(G270<0,0,MIN(30%*G270,G272+G273))","v":0},{"$f":"-IF(H270<0,0,MIN(30%*H270,H272+H273))","v":0},{"$f":"-IF(I270<0,0,MIN(30%*I270,I272+I273))","v":0},0,0,0,{"v":-42713.05435830121,"d":"(42,713)"},{"v":-39849.68680899559,"d":"(39,850)"},{"v":-11289.421718644888,"d":"(11,289)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos finais",null,null,{"$f":"G272+G273+G274","v":0},{"$f":"H272+H273+H274","v":0},{"$f":"I272+I273+I274","v":0},0,{"v":16685.82746257982,"d":"16,686"},{"v":93852.16288595056,"d":"93,852"},{"v":51139.10852764935,"d":"51,139"},{"v":11289.421718655678,"d":"11,289"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"}]
[null,"Imposto de renda",{"$nulls":4},{"$f":"SUM(G277:G278)","v":0},{"$f":"SUM(H277:H278)","v":0},0,0,0,0,{"v":-33861.689790913784,"d":"(33,862)"},{"v":-31590.084868389327,"d":"(31,590)"},{"v":-45234.93075326207,"d":"(45,235)"},{"v":-57210.11010603564,"d":"(57,210)"},{"v":-69312.49797483825,"d":"(69,312)"},{"v":-81748.13202227069,"d":"(81,748)"},{"v":-88457.95649752044,"d":"(88,458)"},{"v":-95263.91338230409,"d":"(95,264)"},{"v":-102304.56572602558,"d":"(102,305)"},{"v":-122112.62250932213,"d":"(122,113)"},{"v":-142440.4867163789,"d":"(142,440)"},{"v":-150517.9793244552,"d":"(150,518)"},{"v":-158600.21329546423,"d":"(158,600)"},{"v":-166970.74636303255,"d":"(166,971)"},{"v":-175641.68708921561,"d":"(175,642)"},{"v":-184625.65259567532,"d":"(184,626)"},{"v":-193935.78992318327,"d":"(193,936)"},{"v":-203585.79828822336,"d":"(203,586)"},{"v":-213589.95227437213,"d":"(213,590)"},{"v":-223963.12599771607,"d":"(223,963)"},{"v":-209344.28364301208,"d":"(209,344)"},{"v":-218244.43742128782,"d":"(218,244)"},{"v":-227286.18546539333,"d":"(227,286)"},{"v":-236697.9340152511,"d":"(236,698)"},{"v":-247738.22743350343,"d":"(247,738)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"CSLL",null,null,{"$f":"-'Biblioteca impostos'!$AT$10*G271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*H271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*I271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*J271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*K271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*L271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*M271/100","v":{"v":-8969.741415243427,"d":"(8,970)"}},{"$f":"-'Biblioteca impostos'!$AT$10*N271/100","v":{"v":-8368.434229889072,"d":"(8,368)"}},{"$f":"-'Biblioteca impostos'!$AT$10*O271/100","v":{"v":-11980.305199289938,"d":"(11,980)"}},{"$f":"-'Biblioteca impostos'!$AT$10*P271/100","v":{"v":-15150.205616303552,"d":"(15,150)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Q271/100","v":{"v":-18353.77887569248,"d":"(18,354)"}},{"$f":"-'Biblioteca impostos'!$AT$10*R271/100","v":{"v":-21645.564358836356,"d":"(21,646)"}},{"$f":"-'Biblioteca impostos'!$AT$10*S271/100","v":{"v":-23421.694366990705,"d":"(23,422)"}},{"$f":"-'Biblioteca impostos'!$AT$10*T271/100","v":{"v":-25223.271189433435,"d":"(25,223)"}},{"$f":"-'Biblioteca impostos'!$AT$10*U271/100","v":{"v":-27086.973280418537,"d":"(27,087)"}},{"$f":"-'Biblioteca impostos'!$AT$10*V271/100","v":{"v":-32330.28242893821,"d":"(32,330)"}},{"$f":"-'Biblioteca impostos'!$AT$10*W271/100","v":{"v":-37711.18766021794,"d":"(37,711)"}},{"$f":"-'Biblioteca impostos'!$AT$10*X271/100","v":{"v":-39849.347468238135,"d":"(39,849)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Y271/100","v":{"v":-41988.762342917,"d":"(41,989)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Z271/100","v":{"v":-44204.49168433215,"d":"(44,204)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AA271/100","v":{"v":-46499.740700086484,"d":"(46,500)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AB271/100","v":{"v":-48877.84921650229,"d":"(48,878)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AC271/100","v":{"v":-51342.29733260734,"d":"(51,342)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AD271/100","v":{"v":-53896.71131158854,"d":"(53,897)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AE271/100","v":{"v":-56544.86971968674,"d":"(56,545)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AF271/100","v":{"v":-59290.709822924844,"d":"(59,291)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AG271/100","v":{"v":-55421.016258444375,"d":"(55,421)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AH271/100","v":{"v":-57776.93931739971,"d":"(57,777)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AI271/100","v":{"v":-60170.34321142765,"d":"(60,170)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AJ271/100","v":{"v":-62661.68841580176,"d":"(62,662)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AK271/100","v":{"v":-65584.11902651562,"d":"(65,584)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AL271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AM271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AN271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AO271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AP271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AQ271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AR271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AS271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AT271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AU271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AV271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AW271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AX271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AY271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AZ271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BA271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BB271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BC271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BD271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BE271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BF271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BG271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BH271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BI271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BJ271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BK271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BL271/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BM271/100","v":0}]
[{"$nulls":3},"IRPJ",null,null,{"$f":"-('Biblioteca impostos'!$AU$10*G271+'Biblioteca impostos'!$AU$11*(MAX(G271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*H271+'Biblioteca impostos'!$AU$11*(MAX(H271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*I271+'Biblioteca impostos'!$AU$11*(MAX(I271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*J271+'Biblioteca impostos'!$AU$11*(MAX(J271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*K271+'Biblioteca impostos'!$AU$11*(MAX(K271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*L271+'Biblioteca impostos'!$AU$11*(MAX(L271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*M271+'Biblioteca impostos'!$AU$11*(MAX(M271-240,0)))/100","v":{"v":-24891.94837567618,"d":"(24,892)"}},{"$f":"-('Biblioteca impostos'!$AU$10*N271+'Biblioteca impostos'!$AU$11*(MAX(N271-240,0)))/100","v":{"v":-23221.650638580755,"d":"(23,222)"}},{"$f":"-('Biblioteca impostos'!$AU$10*O271+'Biblioteca impostos'!$AU$11*(MAX(O271-240,0)))/100","v":{"v":-33254.625553583166,"d":"(33,255)"}},{"$f":"-('Biblioteca impostos'!$AU$10*P271+'Biblioteca impostos'!$AU$11*(MAX(P271-240,0)))/100","v":{"v":-42059.904489732085,"d":"(42,060)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Q271+'Biblioteca impostos'!$AU$11*(MAX(Q271-240,0)))/100","v":{"v":-50958.719099145776,"d":"(50,959)"}},{"$f":"-('Biblioteca impostos'!$AU$10*R271+'Biblioteca impostos'!$AU$11*(MAX(R271-240,0)))/100","v":{"v":-60102.567663434325,"d":"(60,103)"}},{"$f":"-('Biblioteca impostos'!$AU$10*S271+'Biblioteca impostos'!$AU$11*(MAX(S271-240,0)))/100","v":{"v":-65036.26213052973,"d":"(65,036)"}},{"$f":"-('Biblioteca impostos'!$AU$10*T271+'Biblioteca impostos'!$AU$11*(MAX(T271-240,0)))/100","v":{"v":-70040.64219287065,"d":"(70,041)"}},{"$f":"-('Biblioteca impostos'!$AU$10*U271+'Biblioteca impostos'!$AU$11*(MAX(U271-240,0)))/100","v":{"v":-75217.59244560705,"d":"(75,218)"}},{"$f":"-('Biblioteca impostos'!$AU$10*V271+'Biblioteca impostos'!$AU$11*(MAX(V271-240,0)))/100","v":{"v":-89782.34008038392,"d":"(89,782)"}},{"$f":"-('Biblioteca impostos'!$AU$10*W271+'Biblioteca impostos'!$AU$11*(MAX(W271-240,0)))/100","v":{"v":-104729.29905616093,"d":"(104,729)"}},{"$f":"-('Biblioteca impostos'!$AU$10*X271+'Biblioteca impostos'!$AU$11*(MAX(X271-240,0)))/100","v":{"v":-110668.63185621705,"d":"(110,669)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Y271+'Biblioteca impostos'!$AU$11*(MAX(Y271-240,0)))/100","v":{"v":-116611.45095254722,"d":"(116,611)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Z271+'Biblioteca impostos'!$AU$11*(MAX(Z271-240,0)))/100","v":{"v":-122766.2546787004,"d":"(122,766)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AA271+'Biblioteca impostos'!$AU$11*(MAX(AA271-240,0)))/100","v":{"v":-129141.94638912912,"d":"(129,142)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AB271+'Biblioteca impostos'!$AU$11*(MAX(AB271-240,0)))/100","v":{"v":-135747.80337917304,"d":"(135,748)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AC271+'Biblioteca impostos'!$AU$11*(MAX(AC271-240,0)))/100","v":{"v":-142593.49259057594,"d":"(142,593)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AD271+'Biblioteca impostos'!$AU$11*(MAX(AD271-240,0)))/100","v":{"v":-149689.08697663483,"d":"(149,689)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AE271+'Biblioteca impostos'!$AU$11*(MAX(AE271-240,0)))/100","v":{"v":-157045.0825546854,"d":"(157,045)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AF271+'Biblioteca impostos'!$AU$11*(MAX(AF271-240,0)))/100","v":{"v":-164672.41617479123,"d":"(164,672)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AG271+'Biblioteca impostos'!$AU$11*(MAX(AG271-240,0)))/100","v":{"v":-153923.2673845677,"d":"(153,923)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AH271+'Biblioteca impostos'!$AU$11*(MAX(AH271-240,0)))/100","v":{"v":-160467.4981038881,"d":"(160,467)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AI271+'Biblioteca impostos'!$AU$11*(MAX(AI271-240,0)))/100","v":{"v":-167115.84225396567,"d":"(167,116)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AJ271+'Biblioteca impostos'!$AU$11*(MAX(AJ271-240,0)))/100","v":{"v":-174036.24559944935,"d":"(174,036)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AK271+'Biblioteca impostos'!$AU$11*(MAX(AK271-240,0)))/100","v":{"v":-182154.10840698783,"d":"(182,154)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AL271+'Biblioteca impostos'!$AU$11*(MAX(AL271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AM271+'Biblioteca impostos'!$AU$11*(MAX(AM271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AN271+'Biblioteca impostos'!$AU$11*(MAX(AN271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AO271+'Biblioteca impostos'!$AU$11*(MAX(AO271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AP271+'Biblioteca impostos'!$AU$11*(MAX(AP271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AQ271+'Biblioteca impostos'!$AU$11*(MAX(AQ271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AR271+'Biblioteca impostos'!$AU$11*(MAX(AR271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AS271+'Biblioteca impostos'!$AU$11*(MAX(AS271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AT271+'Biblioteca impostos'!$AU$11*(MAX(AT271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AU271+'Biblioteca impostos'!$AU$11*(MAX(AU271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AV271+'Biblioteca impostos'!$AU$11*(MAX(AV271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AW271+'Biblioteca impostos'!$AU$11*(MAX(AW271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AX271+'Biblioteca impostos'!$AU$11*(MAX(AX271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AY271+'Biblioteca impostos'!$AU$11*(MAX(AY271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AZ271+'Biblioteca impostos'!$AU$11*(MAX(AZ271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BA271+'Biblioteca impostos'!$AU$11*(MAX(BA271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BB271+'Biblioteca impostos'!$AU$11*(MAX(BB271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BC271+'Biblioteca impostos'!$AU$11*(MAX(BC271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BD271+'Biblioteca impostos'!$AU$11*(MAX(BD271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BE271+'Biblioteca impostos'!$AU$11*(MAX(BE271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BF271+'Biblioteca impostos'!$AU$11*(MAX(BF271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BG271+'Biblioteca impostos'!$AU$11*(MAX(BG271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BH271+'Biblioteca impostos'!$AU$11*(MAX(BH271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BI271+'Biblioteca impostos'!$AU$11*(MAX(BI271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BJ271+'Biblioteca impostos'!$AU$11*(MAX(BJ271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BK271+'Biblioteca impostos'!$AU$11*(MAX(BK271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BL271+'Biblioteca impostos'!$AU$11*(MAX(BL271-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BM271+'Biblioteca impostos'!$AU$11*(MAX(BM271-240,0)))/100","v":0}]
[null,"Lucro líquido",{"$nulls":4},{"$f":"G270+G276","v":0},{"$f":"H270+H276","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":108515.15807009026,"d":"108,515"},{"v":101242.20449492932,"d":"101,242"},{"v":99168.99317982042,"d":"99,169"},{"v":111125.50785289271,"d":"111,126"},{"v":134618.37842174483,"d":"134,618"},{"v":158758.1386314666,"d":"158,758"},{"v":171783.0920245985,"d":"171,783"},{"v":184994.65538917854,"d":"184,995"},{"v":198661.80405640262,"d":"198,662"},{"v":237112.73781221354,"d":"237,113"},{"v":276572.70950826484,"d":"276,573"},{"v":292252.548100413,"d":"292,253"},{"v":307941.59051472467,"d":"307,942"},{"v":324190.27235176903,"d":"324,190"},{"v":341022.0984673009,"d":"341,022"},{"v":358461.56092101685,"d":"358,462"},{"v":376534.1804391205,"d":"376,534"},{"v":395266.549618316,"d":"395,267"},{"v":414686.37794436945,"d":"414,686"},{"v":434822.5387014488,"d":"434,823"},{"v":406444.78589525877,"d":"406,445"},{"v":423721.55499426456,"d":"423,722"},{"v":441273.18355046934,"d":"441,273"},{"v":459543.04838254617,"d":"459,543"},{"v":480974.2061944479,"d":"480,974"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- Depreciação",{"$nulls":4},{"$f":"-G260","v":0},{"$f":"-H260","v":0},0,0,0,0,{"v":123285.05376597276,"d":"123,285"},{"v":124543.99926790548,"d":"124,544"},{"v":124543.99926790548,"d":"124,544"},{"v":118435.89604948828,"d":"118,436"},{"v":100949.81418812039,"d":"100,950"},{"v":83093.72683456598,"d":"83,094"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":45882.09469624963,"d":"45,882"},{"v":8270.81435847339,"d":"8,271"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de caixa operacional",{"$nulls":4},{"$f":"G279+G280","v":0},{"$f":"H279+H280","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":231800.211836063,"d":"231,800"},{"v":225786.2037628348,"d":"225,786"},{"v":223712.9924477259,"d":"223,713"},{"v":229561.403902381,"d":"229,561"},{"v":235568.19260986522,"d":"235,568"},{"v":241851.86546603258,"d":"241,852"},{"v":254497.10369544197,"d":"254,497"},{"v":267708.667060022,"d":"267,709"},{"v":281375.81572724605,"d":"281,376"},{"v":282994.8325084632,"d":"282,995"},{"v":284843.52386673825,"d":"284,844"},{"v":299723.54706884635,"d":"299,724"},{"v":315412.589483158,"d":"315,413"},{"v":331661.2713202024,"d":"331,661"},{"v":348493.09743573423,"d":"348,493"},{"v":365932.5598894502,"d":"365,933"},{"v":384005.17940755386,"d":"384,005"},{"v":402737.54858674936,"d":"402,738"},{"v":422157.3769128028,"d":"422,157"},{"v":442293.5376698822,"d":"442,294"},{"v":413915.7848636921,"d":"413,916"},{"v":431192.5539626979,"d":"431,193"},{"v":448744.1825189027,"d":"448,744"},{"v":467014.0473509795,"d":"467,014"},{"v":484788.1052696203,"d":"484,788"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Simulation Incidência Não Cumulativa x Lucro Real com o subsídio Suam/Sudene"]
[]
[null,"Receita bruta",{"$nulls":4},{"$f":"G29","v":0},0,0,0,0,0,{"v":552856.8235950593,"d":"552,857"},{"v":576076.8101860518,"d":"576,077"},{"v":600272.0362138661,"d":"600,272"},{"v":625483.4617348484,"d":"625,483"},{"v":651753.767127712,"d":"651,754"},{"v":679127.425347076,"d":"679,127"},{"v":707650.7772116531,"d":"707,651"},{"v":737372.1098545425,"d":"737,372"},{"v":768341.7384684334,"d":"768,342"},{"v":800612.0914841077,"d":"800,612"},{"v":834237.7993264402,"d":"834,238"},{"v":869275.7868981507,"d":"869,276"},{"v":905785.369947873,"d":"905,785"},{"v":943828.3554856838,"d":"943,828"},{"v":983469.1464160825,"d":"983,469"},{"v":1024774.8505655582,"d":"1,024,775"},{"v":1067815.3942893115,"d":"1,067,815"},{"v":1112663.6408494627,"d":"1,112,664"},{"v":1159395.51376514,"d":"1,159,396"},{"v":1208090.125343276,"d":"1,208,090"},{"v":1258829.9106076937,"d":"1,258,830"},{"v":1311700.766853217,"d":"1,311,701"},{"v":1366792.1990610522,"d":"1,366,792"},{"v":1424197.4714216164,"d":"1,424,197"},{"v":1484013.7652213243,"d":"1,484,014"},0,{"$f":"AM29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",{"$nulls":4},{"$f":"G288+G289+G294","v":0},0,0,0,0,0,0,{"v":-11316.351139480388,"d":"(11,316)"},{"v":-43217.207462053586,"d":"(43,217)"},{"v":-44410.59101535218,"d":"(44,411)"},{"v":-46275.83583799696,"d":"(46,276)"},{"v":-48219.42094319284,"d":"(48,219)"},{"v":-50244.63662280693,"d":"(50,245)"},{"v":-52354.91136096483,"d":"(52,355)"},{"v":-54553.81763812536,"d":"(54,554)"},{"v":-56845.07797892662,"d":"(56,845)"},{"v":-59232.57125404155,"d":"(59,233)"},{"v":-61720.339246711286,"d":"(61,720)"},{"v":-64312.59349507316,"d":"(64,313)"},{"v":-67013.72242186624,"d":"(67,014)"},{"v":-69828.29876358464,"d":"(69,828)"},{"v":-72761.0873116552,"d":"(72,761)"},{"v":-75817.0529787447,"d":"(75,817)"},{"v":-79001.36920385198,"d":"(79,001)"},{"v":-82319.42671041377,"d":"(82,319)"},{"v":-85776.84263225114,"d":"(85,777)"},{"v":-89379.4700228057,"d":"(89,379)"},{"v":-93133.40776376356,"d":"(93,133)"},{"v":-98403.62112636,"d":"(98,404)"},{"v":-103952.24508011923,"d":"(103,952)"},{"v":-109793.36945832736,"d":"(109,793)"},0,{"$f":"AM288+AM289+AM294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ICMS",{"$nulls":3},{"$f":"H33","v":0},{"$f":"H85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PIS",{"$nulls":3},{"$f":"-(G286*'Biblioteca impostos'!$E$10/100+G292)","v":0},{"$f":"-(H286*'Biblioteca impostos'!$E$10/100+H292)","v":0},{"$f":"-(I286*'Biblioteca impostos'!$E$10/100+I292)","v":0},{"$f":"-(J286*'Biblioteca impostos'!$E$10/100+J292)","v":0},{"$f":"-(K286*'Biblioteca impostos'!$E$10/100+K292)","v":0},{"$f":"-(L286*'Biblioteca impostos'!$E$10/100+L292)","v":0},{"$f":"-(M286*'Biblioteca impostos'!$E$10/100+M292)","v":0},{"$f":"-(N286*'Biblioteca impostos'!$E$10/100+N292)","v":{"v":-2021.9056869790184,"d":"(2,022)"}},{"$f":"-(O286*'Biblioteca impostos'!$E$10/100+O292)","v":{"v":-7710.678444289575,"d":"(7,711)"}},{"$f":"-(P286*'Biblioteca impostos'!$E$10/100+P292)","v":{"v":-7923.622115795399,"d":"(7,924)"}},{"$f":"-(Q286*'Biblioteca impostos'!$E$10/100+Q292)","v":{"v":-8256.414244658805,"d":"(8,256)"}},{"$f":"-(R286*'Biblioteca impostos'!$E$10/100+R292)","v":{"v":-8603.183642934477,"d":"(8,603)"}},{"$f":"-(S286*'Biblioteca impostos'!$E$10/100+S292)","v":{"v":-8964.517355937724,"d":"(8,965)"}},{"$f":"-(T286*'Biblioteca impostos'!$E$10/100+T292)","v":{"v":-9341.027084887108,"d":"(9,341)"}},{"$f":"-(U286*'Biblioteca impostos'!$E$10/100+U292)","v":{"v":-9733.350222452365,"d":"(9,733)"}},{"$f":"-(V286*'Biblioteca impostos'!$E$10/100+V292)","v":{"v":-10142.150931795368,"d":"(10,142)"}},{"$f":"-(W286*'Biblioteca impostos'!$E$10/100+W292)","v":{"v":-10568.121270930773,"d":"(10,568)"}},{"$f":"-(X286*'Biblioteca impostos'!$E$10/100+X292)","v":{"v":-11011.982364309864,"d":"(11,012)"}},{"$f":"-(Y286*'Biblioteca impostos'!$E$10/100+Y292)","v":{"v":-11474.485623610879,"d":"(11,474)"}},{"$f":"-(Z286*'Biblioteca impostos'!$E$10/100+Z292)","v":{"v":-11956.414019802538,"d":"(11,956)"}},{"$f":"-(AA286*'Biblioteca impostos'!$E$10/100+AA292)","v":{"v":-12458.583408634244,"d":"(12,459)"}},{"$f":"-(AB286*'Biblioteca impostos'!$E$10/100+AB292)","v":{"v":-12981.843911796886,"d":"(12,982)"}},{"$f":"-(AC286*'Biblioteca impostos'!$E$10/100+AC292)","v":{"v":-13527.081356092353,"d":"(13,527)"}},{"$f":"-(AD286*'Biblioteca impostos'!$E$10/100+AD292)","v":{"v":-14095.218773048231,"d":"(14,095)"}},{"$f":"-(AE286*'Biblioteca impostos'!$E$10/100+AE292)","v":{"v":-14687.217961516257,"d":"(14,687)"}},{"$f":"-(AF286*'Biblioteca impostos'!$E$10/100+AF292)","v":{"v":-15304.081115899942,"d":"(15,304)"}},{"$f":"-(AG286*'Biblioteca impostos'!$E$10/100+AG292)","v":{"v":-15946.85252276774,"d":"(15,947)"}},{"$f":"-(AH286*'Biblioteca impostos'!$E$10/100+AH292)","v":{"v":-16616.620328723988,"d":"(16,617)"}},{"$f":"-(AI286*'Biblioteca impostos'!$E$10/100+AI292)","v":{"v":-17556.865073368805,"d":"(17,557)"}},{"$f":"-(AJ286*'Biblioteca impostos'!$E$10/100+AJ292)","v":{"v":-18546.77865830392,"d":"(18,547)"}},{"$f":"-(AK286*'Biblioteca impostos'!$E$10/100+AK292)","v":{"v":-19588.874674384162,"d":"(19,589)"}},{"$f":"-(AL286*'Biblioteca impostos'!$E$10/100+AL292)","v":0},{"$f":"-(AM286*'Biblioteca impostos'!$E$10/100+AM292)","v":0},{"$f":"-(AN286*'Biblioteca impostos'!$E$10/100+AN292)","v":0},{"$f":"-(AO286*'Biblioteca impostos'!$E$10/100+AO292)","v":0},{"$f":"-(AP286*'Biblioteca impostos'!$E$10/100+AP292)","v":0},{"$f":"-(AQ286*'Biblioteca impostos'!$E$10/100+AQ292)","v":0},{"$f":"-(AR286*'Biblioteca impostos'!$E$10/100+AR292)","v":0},{"$f":"-(AS286*'Biblioteca impostos'!$E$10/100+AS292)","v":0},{"$f":"-(AT286*'Biblioteca impostos'!$E$10/100+AT292)","v":0},{"$f":"-(AU286*'Biblioteca impostos'!$E$10/100+AU292)","v":0},{"$f":"-(AV286*'Biblioteca impostos'!$E$10/100+AV292)","v":0},{"$f":"-(AW286*'Biblioteca impostos'!$E$10/100+AW292)","v":0},{"$f":"-(AX286*'Biblioteca impostos'!$E$10/100+AX292)","v":0},{"$f":"-(AY286*'Biblioteca impostos'!$E$10/100+AY292)","v":0},{"$f":"-(AZ286*'Biblioteca impostos'!$E$10/100+AZ292)","v":0},{"$f":"-(BA286*'Biblioteca impostos'!$E$10/100+BA292)","v":0},{"$f":"-(BB286*'Biblioteca impostos'!$E$10/100+BB292)","v":0},{"$f":"-(BC286*'Biblioteca impostos'!$E$10/100+BC292)","v":0},{"$f":"-(BD286*'Biblioteca impostos'!$E$10/100+BD292)","v":0},{"$f":"-(BE286*'Biblioteca impostos'!$E$10/100+BE292)","v":0},{"$f":"-(BF286*'Biblioteca impostos'!$E$10/100+BF292)","v":0},{"$f":"-(BG286*'Biblioteca impostos'!$E$10/100+BG292)","v":0},{"$f":"-(BH286*'Biblioteca impostos'!$E$10/100+BH292)","v":0},{"$f":"-(BI286*'Biblioteca impostos'!$E$10/100+BI292)","v":0},{"$f":"-(BJ286*'Biblioteca impostos'!$E$10/100+BJ292)","v":0},{"$f":"-(BK286*'Biblioteca impostos'!$E$10/100+BK292)","v":0},{"$f":"-(BL286*'Biblioteca impostos'!$E$10/100+BL292)","v":0},{"$f":"-(BM286*'Biblioteca impostos'!$E$10/100+BM292)","v":0}]
[{"$nulls":3},"Creditos iniciais",null,null,0,{"$f":"G293","v":0},{"$f":"H293","v":0},0,0,{"v":6077.266300807981,"d":"6,077"},{"v":12445.650963890515,"d":"12,446"},{"v":5377.977656868939,"d":"5,378"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"(+) Criados",null,null,{"$f":"-(G44+G48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(G45+G50+G51+G52+G114+G125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(H44+H48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(H45+H50+H51+H52+H114+H125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(I44+I48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(I45+I50+I51+I52+I114+I125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(J44+J48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(J45+J50+J51+J52+J114+J125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(K44+K48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(K45+K50+K51+K52+K114+K125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":6077.266300807981,"d":"6,077"}},{"$f":"-(L44+L48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(L45+L50+L51+L52+L114+L125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":6368.384663082536,"d":"6,368"}},{"$f":"-(M44+M48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(M45+M50+M51+M52+M114+M125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2054.4642822969026,"d":"2,054"}},{"$f":"-(N44+N48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(N45+N50+N51+N52+N114+N125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2105.3840242218953,"d":"2,105"}},{"$f":"-(O44+O48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(O45+O50+O51+O52+O114+O125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2193.810153239215,"d":"2,194"}},{"$f":"-(P44+P48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(P45+P50+P51+P52+P114+P125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2396.8550028295995,"d":"2,397"}},{"$f":"-(Q44+Q48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Q45+Q50+Q51+Q52+Q114+Q125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2497.5229129484424,"d":"2,498"}},{"$f":"-(R44+R48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(R45+R50+R51+R52+R114+R125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2602.4188752922773,"d":"2,602"}},{"$f":"-(S44+S48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(S45+S50+S51+S52+S114+S125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2711.720468054553,"d":"2,712"}},{"$f":"-(T44+T48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(T45+T50+T51+T52+T114+T125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2825.6127277128444,"d":"2,826"}},{"$f":"-(U44+U48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(U45+U50+U51+U52+U114+U125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2944.288462276784,"d":"2,944"}},{"$f":"-(V44+V48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(V45+V50+V51+V52+V114+V125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3067.948577692409,"d":"3,068"}},{"$f":"-(W44+W48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(W45+W50+W51+W52+W114+W125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3196.80241795549,"d":"3,197"}},{"$f":"-(X44+X48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(X45+X50+X51+X52+X114+X125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3331.0681195096213,"d":"3,331"}},{"$f":"-(Y44+Y48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Y45+Y50+Y51+Y52+Y114+Y125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3470.9729805290253,"d":"3,471"}},{"$f":"-(Z44+Z48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Z45+Z50+Z51+Z52+Z114+Z125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3616.753845711244,"d":"3,617"}},{"$f":"-(AA44+AA48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AA45+AA50+AA51+AA52+AA114+AA125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3768.657507231116,"d":"3,769"}},{"$f":"-(AB44+AB48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AB45+AB50+AB51+AB52+AB114+AB125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3926.9411225348244,"d":"3,927"}},{"$f":"-(AC44+AC48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AC45+AC50+AC51+AC52+AC114+AC125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4091.872649681286,"d":"4,092"}},{"$f":"-(AD44+AD48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AD45+AD50+AD51+AD52+AD114+AD125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4263.7313009679,"d":"4,264"}},{"$f":"-(AE44+AE48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AE45+AE50+AE51+AE52+AE114+AE125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4442.8080156085525,"d":"4,443"}},{"$f":"-(AF44+AF48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AF45+AF50+AF51+AF52+AF114+AF125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4629.405952264111,"d":"4,629"}},{"$f":"-(AG44+AG48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AG45+AG50+AG51+AG52+AG114+AG125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4823.841002259205,"d":"4,824"}},{"$f":"-(AH44+AH48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AH45+AH50+AH51+AH52+AH114+AH125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":5026.442324354091,"d":"5,026"}},{"$f":"-(AI44+AI48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AI45+AI50+AI51+AI52+AI114+AI125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4995.206211138553,"d":"4,995"}},{"$f":"-(AJ44+AJ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AJ45+AJ50+AJ51+AJ52+AJ114+AJ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4952.479620152751,"d":"4,952"}},{"$f":"-(AK44+AK48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AK45+AK50+AK51+AK52+AK114+AK125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4897.352451767691,"d":"4,897"}},{"$f":"-(AL44+AL48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AL45+AL50+AL51+AL52+AL114+AL125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AM44+AM48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AM45+AM50+AM51+AM52+AM114+AM125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AN44+AN48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AN45+AN50+AN51+AN52+AN114+AN125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AO44+AO48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AO45+AO50+AO51+AO52+AO114+AO125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AP44+AP48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AP45+AP50+AP51+AP52+AP114+AP125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AQ44+AQ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AQ45+AQ50+AQ51+AQ52+AQ114+AQ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AR44+AR48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AR45+AR50+AR51+AR52+AR114+AR125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AS44+AS48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AS45+AS50+AS51+AS52+AS114+AS125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AT44+AT48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AT45+AT50+AT51+AT52+AT114+AT125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AU44+AU48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AU45+AU50+AU51+AU52+AU114+AU125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AV44+AV48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AV45+AV50+AV51+AV52+AV114+AV125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AW44+AW48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AW45+AW50+AW51+AW52+AW114+AW125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AX44+AX48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AX45+AX50+AX51+AX52+AX114+AX125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AY44+AY48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AY45+AY50+AY51+AY52+AY114+AY125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AZ44+AZ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AZ45+AZ50+AZ51+AZ52+AZ114+AZ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BA44+BA48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BA45+BA50+BA51+BA52+BA114+BA125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BB44+BB48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BB45+BB50+BB51+BB52+BB114+BB125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BC44+BC48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BC45+BC50+BC51+BC52+BC114+BC125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BD44+BD48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BD45+BD50+BD51+BD52+BD114+BD125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BE44+BE48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BE45+BE50+BE51+BE52+BE114+BE125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BF44+BF48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BF45+BF50+BF51+BF52+BF114+BF125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BG44+BG48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BG45+BG50+BG51+BG52+BG114+BG125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BH44+BH48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BH45+BH50+BH51+BH52+BH114+BH125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BI44+BI48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BI45+BI50+BI51+BI52+BI114+BI125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BJ44+BJ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BJ45+BJ50+BJ51+BJ52+BJ114+BJ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BK44+BK48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BK45+BK50+BK51+BK52+BK114+BK125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BL44+BL48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BL45+BL50+BL51+BL52+BL114+BL125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BM44+BM48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BM45+BM50+BM51+BM52+BM114+BM125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0}]
[{"$nulls":3},"(-) Utilizados",null,null,{"$f":"-MIN(G248+G249,G244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(H248+H249,H244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(I248+I249,I244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(J248+J249,J244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(K248+K249,K244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(L248+L249,L244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(M248+M249,M244*'Biblioteca impostos'!$E$10/100)","v":{"v":-9122.13758931848,"d":"(9,122)"}},{"$f":"-MIN(N248+N249,N244*'Biblioteca impostos'!$E$10/100)","v":{"v":-7483.361681090835,"d":"(7,483)"}},{"$f":"-MIN(O248+O249,O244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2193.810153239215,"d":"(2,194)"}},{"$f":"-MIN(P248+P249,P244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2396.8550028295995,"d":"(2,397)"}},{"$f":"-MIN(Q248+Q249,Q244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2497.5229129484424,"d":"(2,498)"}},{"$f":"-MIN(R248+R249,R244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2602.4188752922773,"d":"(2,602)"}},{"$f":"-MIN(S248+S249,S244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2711.720468054553,"d":"(2,712)"}},{"$f":"-MIN(T248+T249,T244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2825.6127277128444,"d":"(2,826)"}},{"$f":"-MIN(U248+U249,U244*'Biblioteca impostos'!$E$10/100)","v":{"v":-2944.288462276784,"d":"(2,944)"}},{"$f":"-MIN(V248+V249,V244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3067.948577692409,"d":"(3,068)"}},{"$f":"-MIN(W248+W249,W244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3196.80241795549,"d":"(3,197)"}},{"$f":"-MIN(X248+X249,X244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3331.0681195096213,"d":"(3,331)"}},{"$f":"-MIN(Y248+Y249,Y244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3470.9729805290253,"d":"(3,471)"}},{"$f":"-MIN(Z248+Z249,Z244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3616.753845711244,"d":"(3,617)"}},{"$f":"-MIN(AA248+AA249,AA244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3768.657507231116,"d":"(3,769)"}},{"$f":"-MIN(AB248+AB249,AB244*'Biblioteca impostos'!$E$10/100)","v":{"v":-3926.9411225348244,"d":"(3,927)"}},{"$f":"-MIN(AC248+AC249,AC244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4091.872649681286,"d":"(4,092)"}},{"$f":"-MIN(AD248+AD249,AD244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4263.7313009679,"d":"(4,264)"}},{"$f":"-MIN(AE248+AE249,AE244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4442.8080156085525,"d":"(4,443)"}},{"$f":"-MIN(AF248+AF249,AF244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4629.405952264111,"d":"(4,629)"}},{"$f":"-MIN(AG248+AG249,AG244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4823.841002259205,"d":"(4,824)"}},{"$f":"-MIN(AH248+AH249,AH244*'Biblioteca impostos'!$E$10/100)","v":{"v":-5026.442324354091,"d":"(5,026)"}},{"$f":"-MIN(AI248+AI249,AI244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4995.206211138553,"d":"(4,995)"}},{"$f":"-MIN(AJ248+AJ249,AJ244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4952.479620152751,"d":"(4,952)"}},{"$f":"-MIN(AK248+AK249,AK244*'Biblioteca impostos'!$E$10/100)","v":{"v":-4897.352451767691,"d":"(4,897)"}},{"$f":"-MIN(AL248+AL249,AL244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AM248+AM249,AM244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AN248+AN249,AN244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AO248+AO249,AO244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AP248+AP249,AP244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AQ248+AQ249,AQ244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AR248+AR249,AR244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AS248+AS249,AS244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AT248+AT249,AT244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AU248+AU249,AU244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AV248+AV249,AV244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AW248+AW249,AW244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AX248+AX249,AX244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AY248+AY249,AY244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AZ248+AZ249,AZ244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BA248+BA249,BA244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BB248+BB249,BB244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BC248+BC249,BC244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BD248+BD249,BD244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BE248+BE249,BE244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BF248+BF249,BF244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BG248+BG249,BG244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BH248+BH249,BH244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BI248+BI249,BI244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BJ248+BJ249,BJ244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BK248+BK249,BK244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BL248+BL249,BL244*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BM248+BM249,BM244*'Biblioteca impostos'!$E$10/100)","v":0}]
[{"$nulls":3},"Creditos finais",null,null,{"$f":"SUM(G290:G292)","v":0},{"$f":"SUM(H290:H292)","v":0},{"$f":"SUM(I290:I292)","v":0},0,{"v":6077.266300807981,"d":"6,077"},{"v":12445.650963890515,"d":"12,446"},{"v":5377.977656868939,"d":"5,378"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"COFINS",{"$nulls":3},{"$f":"-(G286*'Biblioteca impostos'!$F$10/100+G297)","v":0},{"$f":"-(H286*'Biblioteca impostos'!$F$10/100+H297)","v":0},{"$f":"-(I286*'Biblioteca impostos'!$F$10/100+I297)","v":0},{"$f":"-(J286*'Biblioteca impostos'!$F$10/100+J297)","v":0},{"$f":"-(K286*'Biblioteca impostos'!$F$10/100+K297)","v":0},{"$f":"-(L286*'Biblioteca impostos'!$F$10/100+L297)","v":0},{"$f":"-(M286*'Biblioteca impostos'!$F$10/100+M297)","v":0},{"$f":"-(N286*'Biblioteca impostos'!$F$10/100+N297)","v":{"v":-9294.445452537184,"d":"(9,294)"}},{"$f":"-(O286*'Biblioteca impostos'!$F$10/100+O297)","v":{"v":-35506.52901776401,"d":"(35,507)"}},{"$f":"-(P286*'Biblioteca impostos'!$F$10/100+P297)","v":{"v":-36486.968899556785,"d":"(36,487)"}},{"$f":"-(Q286*'Biblioteca impostos'!$F$10/100+Q297)","v":{"v":-38019.42159333816,"d":"(38,019)"}},{"$f":"-(R286*'Biblioteca impostos'!$F$10/100+R297)","v":{"v":-39616.23730025836,"d":"(39,616)"}},{"$f":"-(S286*'Biblioteca impostos'!$F$10/100+S297)","v":{"v":-41280.11926686921,"d":"(41,280)"}},{"$f":"-(T286*'Biblioteca impostos'!$F$10/100+T297)","v":{"v":-43013.88427607772,"d":"(43,014)"}},{"$f":"-(U286*'Biblioteca impostos'!$F$10/100+U297)","v":{"v":-44820.46741567299,"d":"(44,820)"}},{"$f":"-(V286*'Biblioteca impostos'!$F$10/100+V297)","v":{"v":-46702.927047131256,"d":"(46,703)"}},{"$f":"-(W286*'Biblioteca impostos'!$F$10/100+W297)","v":{"v":-48664.449983110775,"d":"(48,664)"}},{"$f":"-(X286*'Biblioteca impostos'!$F$10/100+X297)","v":{"v":-50708.35688240142,"d":"(50,708)"}},{"$f":"-(Y286*'Biblioteca impostos'!$F$10/100+Y297)","v":{"v":-52838.107871462285,"d":"(52,838)"}},{"$f":"-(Z286*'Biblioteca impostos'!$F$10/100+Z297)","v":{"v":-55057.3084020637,"d":"(55,057)"}},{"$f":"-(AA286*'Biblioteca impostos'!$F$10/100+AA297)","v":{"v":-57369.715354950386,"d":"(57,370)"}},{"$f":"-(AB286*'Biblioteca impostos'!$F$10/100+AB297)","v":{"v":-59779.243399858315,"d":"(59,779)"}},{"$f":"-(AC286*'Biblioteca impostos'!$F$10/100+AC297)","v":{"v":-62289.971622652345,"d":"(62,290)"}},{"$f":"-(AD286*'Biblioteca impostos'!$F$10/100+AD297)","v":{"v":-64906.150430803755,"d":"(64,906)"}},{"$f":"-(AE286*'Biblioteca impostos'!$F$10/100+AE297)","v":{"v":-67632.20874889751,"d":"(67,632)"}},{"$f":"-(AF286*'Biblioteca impostos'!$F$10/100+AF297)","v":{"v":-70472.7615163512,"d":"(70,473)"}},{"$f":"-(AG286*'Biblioteca impostos'!$F$10/100+AG297)","v":{"v":-73432.61750003796,"d":"(73,433)"}},{"$f":"-(AH286*'Biblioteca impostos'!$F$10/100+AH297)","v":{"v":-76516.78743503957,"d":"(76,517)"}},{"$f":"-(AI286*'Biblioteca impostos'!$F$10/100+AI297)","v":{"v":-80846.7560529912,"d":"(80,847)"}},{"$f":"-(AJ286*'Biblioteca impostos'!$F$10/100+AJ297)","v":{"v":-85405.46642181532,"d":"(85,405)"}},{"$f":"-(AK286*'Biblioteca impostos'!$F$10/100+AK297)","v":{"v":-90204.4947839432,"d":"(90,204)"}},{"$f":"-(AL286*'Biblioteca impostos'!$F$10/100+AL297)","v":0},{"$f":"-(AM286*'Biblioteca impostos'!$F$10/100+AM297)","v":0},{"$f":"-(AN286*'Biblioteca impostos'!$F$10/100+AN297)","v":0},{"$f":"-(AO286*'Biblioteca impostos'!$F$10/100+AO297)","v":0},{"$f":"-(AP286*'Biblioteca impostos'!$F$10/100+AP297)","v":0},{"$f":"-(AQ286*'Biblioteca impostos'!$F$10/100+AQ297)","v":0},{"$f":"-(AR286*'Biblioteca impostos'!$F$10/100+AR297)","v":0},{"$f":"-(AS286*'Biblioteca impostos'!$F$10/100+AS297)","v":0},{"$f":"-(AT286*'Biblioteca impostos'!$F$10/100+AT297)","v":0},{"$f":"-(AU286*'Biblioteca impostos'!$F$10/100+AU297)","v":0},{"$f":"-(AV286*'Biblioteca impostos'!$F$10/100+AV297)","v":0},{"$f":"-(AW286*'Biblioteca impostos'!$F$10/100+AW297)","v":0},{"$f":"-(AX286*'Biblioteca impostos'!$F$10/100+AX297)","v":0},{"$f":"-(AY286*'Biblioteca impostos'!$F$10/100+AY297)","v":0},{"$f":"-(AZ286*'Biblioteca impostos'!$F$10/100+AZ297)","v":0},{"$f":"-(BA286*'Biblioteca impostos'!$F$10/100+BA297)","v":0},{"$f":"-(BB286*'Biblioteca impostos'!$F$10/100+BB297)","v":0},{"$f":"-(BC286*'Biblioteca impostos'!$F$10/100+BC297)","v":0},{"$f":"-(BD286*'Biblioteca impostos'!$F$10/100+BD297)","v":0},{"$f":"-(BE286*'Biblioteca impostos'!$F$10/100+BE297)","v":0},{"$f":"-(BF286*'Biblioteca impostos'!$F$10/100+BF297)","v":0},{"$f":"-(BG286*'Biblioteca impostos'!$F$10/100+BG297)","v":0},{"$f":"-(BH286*'Biblioteca impostos'!$F$10/100+BH297)","v":0},{"$f":"-(BI286*'Biblioteca impostos'!$F$10/100+BI297)","v":0},{"$f":"-(BJ286*'Biblioteca impostos'!$F$10/100+BJ297)","v":0},{"$f":"-(BK286*'Biblioteca impostos'!$F$10/100+BK297)","v":0},{"$f":"-(BL286*'Biblioteca impostos'!$F$10/100+BL297)","v":0},{"$f":"-(BM286*'Biblioteca impostos'!$F$10/100+BM297)","v":0}]
[{"$nulls":3},"Creditos iniciais",null,null,0,{"$f":"G298","v":0},{"$f":"H298","v":0},0,0,{"v":27992.256900691307,"d":"27,992"},{"v":57326.46310973495,"d":"57,326"},{"v":24780.91828811924,"d":"24,781"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"(+) Criados",null,null,{"$f":"-(G44+G48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(G45+G50+G51+G52+G114+G125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(H44+H48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(H45+H50+H51+H52+H114+H125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(I44+I48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(I45+I50+I51+I52+I114+I125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(J44+J48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(J45+J50+J51+J52+J114+J125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(K44+K48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(K45+K50+K51+K52+K114+K125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":27992.256900691307,"d":"27,992"}},{"$f":"-(L44+L48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(L45+L50+L51+L52+L114+L125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":29334.20620904364,"d":"29,334"}},{"$f":"-(M44+M48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(M45+M50+M51+M52+M114+M125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":9471.573771608804,"d":"9,472"}},{"$f":"-(N44+N48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(N45+N50+N51+N52+N114+N125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":9706.47383348351,"d":"9,706"}},{"$f":"-(O44+O48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(O45+O50+O51+O52+O114+O125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":10114.145734489819,"d":"10,114"}},{"$f":"-(P44+P48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(P45+P50+P51+P52+P114+P125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11049.774192291701,"d":"11,050"}},{"$f":"-(Q44+Q48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Q45+Q50+Q51+Q52+Q114+Q125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11513.864708367952,"d":"11,514"}},{"$f":"-(R44+R48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(R45+R50+R51+R52+R114+R125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11997.447026119407,"d":"11,997"}},{"$f":"-(S44+S48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(S45+S50+S51+S52+S114+S125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":12501.339801216422,"d":"12,501"}},{"$f":"-(T44+T48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(T45+T50+T51+T52+T114+T125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":13026.396072867512,"d":"13,026"}},{"$f":"-(U44+U48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(U45+U50+U51+U52+U114+U125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":13573.504707927948,"d":"13,574"}},{"$f":"-(V44+V48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(V45+V50+V51+V52+V114+V125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":14143.591905660922,"d":"14,144"}},{"$f":"-(W44+W48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(W45+W50+W51+W52+W114+W125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":14737.622765698681,"d":"14,738"}},{"$f":"-(X44+X48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(X45+X50+X51+X52+X114+X125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15356.602921858026,"d":"15,357"}},{"$f":"-(Y44+Y48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Y45+Y50+Y51+Y52+Y114+Y125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":16001.580244576064,"d":"16,002"}},{"$f":"-(Z44+Z48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Z45+Z50+Z51+Z52+Z114+Z125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":16673.64661484826,"d":"16,674"}},{"$f":"-(AA44+AA48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AA45+AA50+AA51+AA52+AA114+AA125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":17373.939772671885,"d":"17,374"}},{"$f":"-(AB44+AB48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AB45+AB50+AB51+AB52+AB114+AB125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":18103.64524312411,"d":"18,104"}},{"$f":"-(AC44+AC48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AC45+AC50+AC51+AC52+AC114+AC125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":18863.99834333532,"d":"18,864"}},{"$f":"-(AD44+AD48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AD45+AD50+AD51+AD52+AD114+AD125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":19656.286273755406,"d":"19,656"}},{"$f":"-(AE44+AE48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AE45+AE50+AE51+AE52+AE114+AE125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":20481.85029725313,"d":"20,482"}},{"$f":"-(AF44+AF48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AF45+AF50+AF51+AF52+AF114+AF125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":21342.088009737767,"d":"21,342"}},{"$f":"-(AG44+AG48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AG45+AG50+AG51+AG52+AG114+AG125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":22238.45570614675,"d":"22,238"}},{"$f":"-(AH44+AH48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AH45+AH50+AH51+AH52+AH114+AH125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":23172.470845804914,"d":"23,172"}},{"$f":"-(AI44+AI48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AI45+AI50+AI51+AI52+AI114+AI125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":23029.451075648773,"d":"23,029"}},{"$f":"-(AJ44+AJ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AJ45+AJ50+AJ51+AJ52+AJ114+AJ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":22833.54140622752,"d":"22,834"}},{"$f":"-(AK44+AK48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AK45+AK50+AK51+AK52+AK114+AK125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":22580.55137287743,"d":"22,581"}},{"$f":"-(AL44+AL48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AL45+AL50+AL51+AL52+AL114+AL125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AM44+AM48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AM45+AM50+AM51+AM52+AM114+AM125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AN44+AN48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AN45+AN50+AN51+AN52+AN114+AN125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AO44+AO48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AO45+AO50+AO51+AO52+AO114+AO125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AP44+AP48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AP45+AP50+AP51+AP52+AP114+AP125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AQ44+AQ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AQ45+AQ50+AQ51+AQ52+AQ114+AQ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AR44+AR48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AR45+AR50+AR51+AR52+AR114+AR125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AS44+AS48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AS45+AS50+AS51+AS52+AS114+AS125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AT44+AT48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AT45+AT50+AT51+AT52+AT114+AT125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AU44+AU48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AU45+AU50+AU51+AU52+AU114+AU125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AV44+AV48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AV45+AV50+AV51+AV52+AV114+AV125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AW44+AW48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AW45+AW50+AW51+AW52+AW114+AW125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AX44+AX48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AX45+AX50+AX51+AX52+AX114+AX125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AY44+AY48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AY45+AY50+AY51+AY52+AY114+AY125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AZ44+AZ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AZ45+AZ50+AZ51+AZ52+AZ114+AZ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BA44+BA48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BA45+BA50+BA51+BA52+BA114+BA125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BB44+BB48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BB45+BB50+BB51+BB52+BB114+BB125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BC44+BC48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BC45+BC50+BC51+BC52+BC114+BC125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BD44+BD48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BD45+BD50+BD51+BD52+BD114+BD125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BE44+BE48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BE45+BE50+BE51+BE52+BE114+BE125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BF44+BF48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BF45+BF50+BF51+BF52+BF114+BF125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BG44+BG48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BG45+BG50+BG51+BG52+BG114+BG125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BH44+BH48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BH45+BH50+BH51+BH52+BH114+BH125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BI44+BI48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BI45+BI50+BI51+BI52+BI114+BI125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BJ44+BJ48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BJ45+BJ50+BJ51+BJ52+BJ114+BJ125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BK44+BK48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BK45+BK50+BK51+BK52+BK114+BK125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BL44+BL48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BL45+BL50+BL51+BL52+BL114+BL125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BM44+BM48)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BM45+BM50+BM51+BM52+BM114+BM125)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0}]
[{"$nulls":3},"(-) Utilizados",null,null,{"$f":"-MIN(G295+G296,G244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(H295+H296,H244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(I295+I296,I244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(J295+J296,J244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(K295+K296,K244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(L295+L296,L244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(M295+M296,M244*'Biblioteca impostos'!$F$10/100)","v":{"v":-42017.11859322451,"d":"(42,017)"}},{"$f":"-MIN(N295+N296,N244*'Biblioteca impostos'!$F$10/100)","v":{"v":-34487.39212160275,"d":"(34,487)"}},{"$f":"-MIN(O295+O296,O244*'Biblioteca impostos'!$F$10/100)","v":{"v":-10114.145734489819,"d":"(10,114)"}},{"$f":"-MIN(P295+P296,P244*'Biblioteca impostos'!$F$10/100)","v":{"v":-11049.774192291701,"d":"(11,050)"}},{"$f":"-MIN(Q295+Q296,Q244*'Biblioteca impostos'!$F$10/100)","v":{"v":-11513.864708367952,"d":"(11,514)"}},{"$f":"-MIN(R295+R296,R244*'Biblioteca impostos'!$F$10/100)","v":{"v":-11997.447026119407,"d":"(11,997)"}},{"$f":"-MIN(S295+S296,S244*'Biblioteca impostos'!$F$10/100)","v":{"v":-12501.339801216422,"d":"(12,501)"}},{"$f":"-MIN(T295+T296,T244*'Biblioteca impostos'!$F$10/100)","v":{"v":-13026.396072867512,"d":"(13,026)"}},{"$f":"-MIN(U295+U296,U244*'Biblioteca impostos'!$F$10/100)","v":{"v":-13573.504707927948,"d":"(13,574)"}},{"$f":"-MIN(V295+V296,V244*'Biblioteca impostos'!$F$10/100)","v":{"v":-14143.591905660922,"d":"(14,144)"}},{"$f":"-MIN(W295+W296,W244*'Biblioteca impostos'!$F$10/100)","v":{"v":-14737.622765698681,"d":"(14,738)"}},{"$f":"-MIN(X295+X296,X244*'Biblioteca impostos'!$F$10/100)","v":{"v":-15356.602921858026,"d":"(15,357)"}},{"$f":"-MIN(Y295+Y296,Y244*'Biblioteca impostos'!$F$10/100)","v":{"v":-16001.580244576064,"d":"(16,002)"}},{"$f":"-MIN(Z295+Z296,Z244*'Biblioteca impostos'!$F$10/100)","v":{"v":-16673.64661484826,"d":"(16,674)"}},{"$f":"-MIN(AA295+AA296,AA244*'Biblioteca impostos'!$F$10/100)","v":{"v":-17373.939772671885,"d":"(17,374)"}},{"$f":"-MIN(AB295+AB296,AB244*'Biblioteca impostos'!$F$10/100)","v":{"v":-18103.64524312411,"d":"(18,104)"}},{"$f":"-MIN(AC295+AC296,AC244*'Biblioteca impostos'!$F$10/100)","v":{"v":-18863.99834333532,"d":"(18,864)"}},{"$f":"-MIN(AD295+AD296,AD244*'Biblioteca impostos'!$F$10/100)","v":{"v":-19656.286273755406,"d":"(19,656)"}},{"$f":"-MIN(AE295+AE296,AE244*'Biblioteca impostos'!$F$10/100)","v":{"v":-20481.85029725313,"d":"(20,482)"}},{"$f":"-MIN(AF295+AF296,AF244*'Biblioteca impostos'!$F$10/100)","v":{"v":-21342.088009737767,"d":"(21,342)"}},{"$f":"-MIN(AG295+AG296,AG244*'Biblioteca impostos'!$F$10/100)","v":{"v":-22238.45570614675,"d":"(22,238)"}},{"$f":"-MIN(AH295+AH296,AH244*'Biblioteca impostos'!$F$10/100)","v":{"v":-23172.470845804914,"d":"(23,172)"}},{"$f":"-MIN(AI295+AI296,AI244*'Biblioteca impostos'!$F$10/100)","v":{"v":-23029.451075648773,"d":"(23,029)"}},{"$f":"-MIN(AJ295+AJ296,AJ244*'Biblioteca impostos'!$F$10/100)","v":{"v":-22833.54140622752,"d":"(22,834)"}},{"$f":"-MIN(AK295+AK296,AK244*'Biblioteca impostos'!$F$10/100)","v":{"v":-22580.55137287743,"d":"(22,581)"}},{"$f":"-MIN(AL295+AL296,AL244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AM295+AM296,AM244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AN295+AN296,AN244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AO295+AO296,AO244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AP295+AP296,AP244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AQ295+AQ296,AQ244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AR295+AR296,AR244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AS295+AS296,AS244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AT295+AT296,AT244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AU295+AU296,AU244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AV295+AV296,AV244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AW295+AW296,AW244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AX295+AX296,AX244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AY295+AY296,AY244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AZ295+AZ296,AZ244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BA295+BA296,BA244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BB295+BB296,BB244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BC295+BC296,BC244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BD295+BD296,BD244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BE295+BE296,BE244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BF295+BF296,BF244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BG295+BG296,BG244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BH295+BH296,BH244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BI295+BI296,BI244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BJ295+BJ296,BJ244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BK295+BK296,BK244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BL295+BL296,BL244*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BM295+BM296,BM244*'Biblioteca impostos'!$F$10/100)","v":0}]
[{"$nulls":3},"Creditos finais",null,null,{"$f":"SUM(G295:G297)","v":0},{"$f":"SUM(H295:H297)","v":0},{"$f":"SUM(I295:I297)","v":0},0,{"v":27992.256900691307,"d":"27,992"},{"v":57326.46310973495,"d":"57,326"},{"v":24780.91828811924,"d":"24,781"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita liquida",{"$nulls":4},{"$f":"G286+G287","v":0},0,0,0,0,0,{"v":552856.8235950593,"d":"552,857"},{"v":564760.4590465714,"d":"564,760"},{"v":557054.8287518125,"d":"557,055"},{"v":581072.8707194963,"d":"581,073"},{"v":605477.9312897151,"d":"605,478"},{"v":630908.0044038832,"d":"630,908"},{"v":657406.1405888462,"d":"657,406"},{"v":685017.1984935777,"d":"685,017"},{"v":713787.920830308,"d":"713,788"},{"v":743767.0135051811,"d":"743,767"},{"v":775005.2280723987,"d":"775,005"},{"v":807555.4476514393,"d":"807,555"},{"v":841472.7764527999,"d":"841,473"},{"v":876814.6330638175,"d":"876,815"},{"v":913640.8476524979,"d":"913,641"},{"v":952013.763253903,"d":"952,014"},{"v":991998.3413105668,"d":"991,998"},{"v":1033662.2716456107,"d":"1,033,662"},{"v":1077076.0870547262,"d":"1,077,076"},{"v":1122313.2827110249,"d":"1,122,313"},{"v":1169450.440584888,"d":"1,169,450"},{"v":1218567.3590894535,"d":"1,218,567"},{"v":1268388.5779346921,"d":"1,268,389"},{"v":1320245.2263414972,"d":"1,320,245"},{"v":1374220.395762997,"d":"1,374,220"},0,{"$f":"AM286+AM287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos tirando captação de capital",{"$nulls":4},{"$f":"G43+G47+G55+G65","v":0},0,0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":-204575.67962546193,"d":"(204,576)"},{"v":-213137.0905198944,"d":"(213,137)"},{"v":-222088.84832173,"d":"(222,089)"},{"v":-231416.5799512427,"d":"(231,417)"},{"v":-241136.0763091949,"d":"(241,136)"},{"v":-251263.7915141811,"d":"(251,264)"},{"v":-261816.87075777666,"d":"(261,817)"},{"v":-272813.1793296033,"d":"(272,813)"},{"v":-284271.3328614466,"d":"(284,271)"},{"v":-296210.7288416274,"d":"(296,211)"},{"v":-308651.57945297577,"d":"(308,652)"},{"v":-321614.9457900008,"d":"(321,615)"},{"v":-335122.7735131808,"d":"(335,123)"},{"v":-349197.9300007344,"d":"(349,198)"},{"v":-363864.24306076526,"d":"(363,864)"},{"v":-379146.5412693175,"d":"(379,147)"},{"v":-395070.6960026287,"d":"(395,071)"},{"v":-411663.6652347393,"d":"(411,664)"},{"v":-428953.5391745982,"d":"(428,954)"},{"v":-446969.58781993133,"d":"(446,970)"},{"v":-465742.3105083686,"d":"(465,742)"},{"v":-485303.48754972004,"d":"(485,303)"},{"v":-505686.23402680835,"d":"(505,686)"},{"v":-526925.0558559343,"d":"(526,925)"},{"v":-549055.9082018837,"d":"(549,056)"},{"v":-15813.593700503945,"d":"(15,814)"},{"$f":"AM43+AM47+AM55+AM65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$nulls":4},{"$f":"G299+G300","v":0},{"$f":"H299+H300","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":348281.1439695974,"d":"348,281"},{"v":351623.368526677,"d":"351,623"},{"v":334965.9804300824,"d":"334,966"},{"v":349656.2907682536,"d":"349,656"},{"v":364341.8549805202,"d":"364,342"},{"v":379644.2128897022,"d":"379,644"},{"v":395589.2698310695,"d":"395,589"},{"v":412204.0191639743,"d":"412,204"},{"v":429516.5879688614,"d":"429,517"},{"v":447556.28466355364,"d":"447,556"},{"v":466353.6486194229,"d":"466,354"},{"v":485940.50186143856,"d":"485,941"},{"v":506350.0029396191,"d":"506,350"},{"v":527616.7030630831,"d":"527,617"},{"v":549776.6045917326,"d":"549,777"},{"v":572867.2219845855,"d":"572,867"},{"v":596927.6453079381,"d":"596,928"},{"v":621998.6064108714,"d":"621,999"},{"v":648122.547880128,"d":"648,123"},{"v":675343.6948910935,"d":"675,344"},{"v":703708.1300765194,"d":"703,708"},{"v":733263.8715397334,"d":"733,264"},{"v":762702.3439078839,"d":"762,702"},{"v":793320.1704855629,"d":"793,320"},{"v":825164.4875611133,"d":"825,164"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation/amortização",{"$nulls":4},{"$f":"SUM(G303:G308)","v":0},0,0,0,0,{"v":-368319.16974593827,"d":"(368,319)"},{"v":-424954.6598313651,"d":"(424,955)"},{"v":-69181.2438891624,"d":"(69,181)"},{"v":-67872.71421606085,"d":"(67,873)"},{"v":-62544.62355896739,"d":"(62,545)"},{"v":-52592.81922009506,"d":"(52,593)"},{"v":-35865.9446113848,"d":"(35,866)"},{"v":-36662.8691277899,"d":"(36,663)"},{"v":-37888.92767448287,"d":"(37,889)"},{"v":-39166.48068013695,"d":"(39,166)"},{"v":-40497.690912028505,"d":"(40,498)"},{"v":-41884.8119736595,"d":"(41,885)"},{"v":-43330.19211987901,"d":"(43,330)"},{"v":-44836.278232239725,"d":"(44,836)"},{"v":-46405.61996131959,"d":"(46,406)"},{"v":-48040.87404302082,"d":"(48,041)"},{"v":-49744.80879615349,"d":"(49,745)"},{"v":-51520.30880891775,"d":"(51,520)"},{"v":-53370.379822218085,"d":"(53,370)"},{"v":-55298.15381807705,"d":"(55,298)"},{"v":-57306.89432176208,"d":"(57,307)"},{"v":-59400.00192660189,"d":"(59,400)"},{"v":-61581.020050844985,"d":"(61,581)"},{"v":-63853.64093630627,"d":"(63,854)"},{"v":-51534.03366632603,"d":"(51,534)"},{"v":-34423.020511975235,"d":"(34,423)"},{"v":-15947.35226857426,"d":"(15,947)"},{"$f":"SUM(AM303:AM308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Desenvolvimento e licenciamento",null,null,{"$f":"-G544","v":0},{"$f":"-H544","v":0},0,0,0,0,{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Construção civil",null,null,0,{"$f":"-H545","v":0},0,0,0,0,{"v":-7391.584020263201,"d":"(7,392)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento e material",null,null,0,0,0,0,0,{"v":-368319.16974593827,"d":"(368,319)"},{"v":-376112.8033777624,"d":"(376,113)"},{"v":-7998.153900400581,"d":"(7,998)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamentos móveis",null,null,{"$f":"-G548","v":0},0,0,0,0,0,{"v":-1323.63387359626,"d":"(1,324)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-682.966735213533,"d":"(683)"},{"v":-14.221081053764866,"d":"(14)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AM548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",null,null,{"$f":"-G549","v":0},0,0,0,0,0,{"v":-34018.53534132603,"d":"(34,019)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-17552.835782063412,"d":"(17,553)"},{"v":-365.4940826687598,"d":"(365)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AM549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Reinvestmentos",null,null,{"$f":"-G550","v":0},0,0,0,0,0,0,{"v":-11882.103423266468,"d":"(11,882)"},{"v":-18571.727650565485,"d":"(18,572)"},{"v":-19351.74021188924,"d":"(19,352)"},{"v":-26886.017734384786,"d":"(26,886)"},{"v":-28015.230479228947,"d":"(28,015)"},{"v":-29191.870159356564,"d":"(29,192)"},{"v":-30417.928706049534,"d":"(30,418)"},{"v":-31695.481711703615,"d":"(31,695)"},{"v":-33026.69194359517,"d":"(33,027)"},{"v":-34413.81300522617,"d":"(34,414)"},{"v":-35859.193151445674,"d":"(35,859)"},{"v":-37365.27926380639,"d":"(37,365)"},{"v":-38934.62099288626,"d":"(38,935)"},{"v":-40569.875074587486,"d":"(40,570)"},{"v":-42273.80982772016,"d":"(42,274)"},{"v":-44049.30984048441,"d":"(44,049)"},{"v":-45899.38085378475,"d":"(45,899)"},{"v":-47827.15484964372,"d":"(47,827)"},{"v":-49835.89535332875,"d":"(49,836)"},{"v":-51929.00295816856,"d":"(51,929)"},{"v":-54110.02108241165,"d":"(54,110)"},{"v":-56382.641967872936,"d":"(56,383)"},{"v":-44063.0346978927,"d":"(44,063)"},{"v":-30609.1214368028,"d":"(30,609)"},{"v":-15947.35226857426,"d":"(15,947)"},{"$f":"-AM550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Provisão para decomissionamento",{"$nulls":4},{"$f":"G81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-72845.73458999135,"d":"(72,846)"},{"v":-75905.25544277098,"d":"(75,905)"},{"v":-79093.27617136737,"d":"(79,093)"},{"v":-82415.1937705648,"d":"(82,415)"},{"v":-85876.63190892854,"d":"(85,877)"},0,{"$f":"AM81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",{"$nulls":4},{"$f":"G301+G302+G309","v":0},{"$f":"H301+H302+H309","v":0},{"$f":"I301+I302+I309","v":0},{"$f":"J301+J302+J309","v":0},{"$f":"K301+K302+K309","v":{"v":-1359.7565882177942,"d":"(1,360)"}},{"$f":"L301+L302+L309","v":{"v":-395388.3602803371,"d":"(395,388)"}},{"$f":"M301+M302+M309","v":{"v":-76673.5158617677,"d":"(76,674)"}},{"$f":"N301+N302+N309","v":{"v":282442.1246375146,"d":"282,442"}},{"$f":"O301+O302+O309","v":{"v":267093.2662140216,"d":"267,093"}},{"$f":"P301+P302+P309","v":{"v":287111.66720928624,"d":"287,112"}},{"$f":"Q301+Q302+Q309","v":{"v":311749.03576042515,"d":"311,749"}},{"$f":"R301+R302+R309","v":{"v":343778.26827831735,"d":"343,778"}},{"$f":"S301+S302+S309","v":{"v":358926.4007032796,"d":"358,926"}},{"$f":"T301+T302+T309","v":{"v":374315.09148949146,"d":"374,315"}},{"$f":"U301+U302+U309","v":{"v":390350.10728872445,"d":"390,350"}},{"$f":"V301+V302+V309","v":{"v":407058.59375152516,"d":"407,059"}},{"$f":"W301+W302+W309","v":{"v":424468.8366457634,"d":"424,469"}},{"$f":"X301+X302+X309","v":{"v":442610.30974155955,"d":"442,610"}},{"$f":"Y301+Y302+Y309","v":{"v":461513.7247073794,"d":"461,514"}},{"$f":"Z301+Z302+Z309","v":{"v":481211.0831017635,"d":"481,211"}},{"$f":"AA301+AA302+AA309","v":{"v":501735.7305487118,"d":"501,736"}},{"$f":"AB301+AB302+AB309","v":{"v":523122.413188432,"d":"523,122"}},{"$f":"AC301+AC302+AC309","v":{"v":545407.3364990203,"d":"545,407"}},{"$f":"AD301+AD302+AD309","v":{"v":568628.2265886533,"d":"568,628"}},{"$f":"AE301+AE302+AE309","v":{"v":592824.394062051,"d":"592,824"}},{"$f":"AF301+AF302+AF309","v":{"v":618036.8005693315,"d":"618,037"}},{"$f":"AG301+AG302+AG309","v":{"v":571462.3935599262,"d":"571,462"}},{"$f":"AH301+AH302+AH309","v":{"v":595777.5960461174,"d":"595,778"}},{"$f":"AI301+AI302+AI309","v":{"v":619755.4268002103,"d":"619,755"}},{"$f":"AJ301+AJ302+AJ309","v":{"v":659370.943048672,"d":"659,371"}},{"$f":"AK301+AK302+AK309","v":{"v":704864.8351402095,"d":"704,865"}},{"$f":"AL301+AL302+AL309","v":{"v":-31760.945969078202,"d":"(31,761)"}},{"$f":"AM301+AM302+AM309","v":0},{"$f":"AN301+AN302+AN309","v":0},{"$f":"AO301+AO302+AO309","v":0},{"$f":"AP301+AP302+AP309","v":0},{"$f":"AQ301+AQ302+AQ309","v":0},{"$f":"AR301+AR302+AR309","v":0},{"$f":"AS301+AS302+AS309","v":0},{"$f":"AT301+AT302+AT309","v":0},{"$f":"AU301+AU302+AU309","v":0},{"$f":"AV301+AV302+AV309","v":0},{"$f":"AW301+AW302+AW309","v":0},{"$f":"AX301+AX302+AX309","v":0},{"$f":"AY301+AY302+AY309","v":0},{"$f":"AZ301+AZ302+AZ309","v":0},{"$f":"BA301+BA302+BA309","v":0},{"$f":"BB301+BB302+BB309","v":0},{"$f":"BC301+BC302+BC309","v":0},{"$f":"BD301+BD302+BD309","v":0},{"$f":"BE301+BE302+BE309","v":0},{"$f":"BF301+BF302+BF309","v":0},{"$f":"BG301+BG302+BG309","v":0},{"$f":"BH301+BH302+BH309","v":0},{"$f":"BI301+BI302+BI309","v":0},{"$f":"BJ301+BJ302+BJ309","v":0},{"$f":"BK301+BK302+BK309","v":0},{"$f":"BL301+BL302+BL309","v":0},{"$f":"BM301+BM302+BM309","v":0}]
[null,"Juros acumulados",{"$nulls":4},{"$f":"G86","v":0},0,0,0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,{"$f":"AM86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBT",{"$nulls":4},{"$f":"G310+G311","v":0},0,0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-445485.50516930904,"d":"(445,486)"},{"v":-146527.66427565028,"d":"(146,528)"},{"v":216170.24024485674,"d":"216,170"},{"v":204403.6458425885,"d":"204,404"},{"v":228004.3108590779,"d":"228,004"},{"v":256223.94343144156,"d":"256,224"},{"v":291835.4399705585,"d":"291,835"},{"v":310565.8364167455,"d":"310,566"},{"v":329536.7912241821,"d":"329,537"},{"v":349154.07104463986,"d":"349,154"},{"v":369444.8215286653,"d":"369,445"},{"v":390437.32844412833,"d":"390,437"},{"v":412161.0655611492,"d":"412,161"},{"v":434646.7445481938,"d":"434,647"},{"v":457926.36696380266,"d":"457,926"},{"v":482033.2784319757,"d":"482,033"},{"v":507002.22509292065,"d":"507,002"},{"v":532869.4124247337,"d":"532,869"},{"v":559672.5665355914,"d":"559,673"},{"v":587450.9980302139,"d":"587,451"},{"v":616245.6685587191,"d":"616,246"},{"v":571462.3935599262,"d":"571,462"},{"v":595777.5960461174,"d":"595,778"},{"v":619755.4268002103,"d":"619,755"},{"v":659370.943048672,"d":"659,371"},{"v":704864.8351402095,"d":"704,865"},{"v":-31760.945969078202,"d":"(31,761)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Lucro tributável",null,null,{"$f":"IF(G312<0,0,G312+G316)","v":0},0,0,0,0,0,0,{"v":151319.16817139968,"d":"151,319"},{"v":143082.55208981194,"d":"143,083"},{"v":159603.0176013545,"d":"159,603"},{"v":179356.7604020091,"d":"179,357"},{"v":204284.80797939096,"d":"204,285"},{"v":217396.08549172187,"d":"217,396"},{"v":230675.7538569275,"d":"230,676"},{"v":291477.13643517555,"d":"291,477"},{"v":369444.8215286653,"d":"369,445"},{"v":390437.32844412833,"d":"390,437"},{"v":412161.0655611492,"d":"412,161"},{"v":434646.7445481938,"d":"434,647"},{"v":457926.36696380266,"d":"457,926"},{"v":482033.2784319757,"d":"482,033"},{"v":507002.22509292065,"d":"507,002"},{"v":532869.4124247337,"d":"532,869"},{"v":559672.5665355914,"d":"559,673"},{"v":587450.9980302139,"d":"587,451"},{"v":616245.6685587191,"d":"616,246"},{"v":571462.3935599262,"d":"571,462"},{"v":595777.5960461174,"d":"595,778"},{"v":619755.4268002103,"d":"619,755"},{"v":659370.943048672,"d":"659,371"},{"v":704864.8351402095,"d":"704,865"},0,{"$f":"IF(AM312<0,0,AM312+AM316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos iniciais",null,null,0,{"$f":"G317","v":0},{"$f":"H317","v":0},0,0,{"v":16685.82746257982,"d":"16,686"},{"v":462171.33263188886,"d":"462,171"},{"v":608698.996907575,"d":"608,699"},{"v":543847.9248340821,"d":"543,848"},{"v":482526.831084634,"d":"482,527"},{"v":414125.5378228033,"d":"414,126"},{"v":337258.35483777325,"d":"337,258"},{"v":249707.7228595931,"d":"249,708"},{"v":156537.97194823885,"d":"156,538"},{"v":57676.934596109015,"d":"57,677"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"}]
[{"$nulls":3},"Créditos criados (+)",null,null,{"$f":"-MIN(G312,0)","v":0},{"$f":"-MIN(H312,0)","v":0},{"$f":"-MIN(I312,0)","v":0},0,{"v":16685.82746257982,"d":"16,686"},{"v":445485.50516930904,"d":"445,486"},{"v":146527.66427565028,"d":"146,528"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31760.945969078202,"d":"31,761"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos consumidos (-) ",null,null,{"$f":"-IF(G312<0,0,MIN(30%*G312,G314+G315))","v":0},0,0,0,0,0,0,{"v":-64851.07207345702,"d":"(64,851)"},{"v":-61321.09375277655,"d":"(61,321)"},{"v":-68401.29325772337,"d":"(68,401)"},{"v":-76867.18302943246,"d":"(76,867)"},{"v":-87550.63199116755,"d":"(87,551)"},{"v":-93169.75092502365,"d":"(93,170)"},{"v":-98861.03736725463,"d":"(98,861)"},{"v":-57676.934596109015,"d":"(57,677)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AM312<0,0,MIN(30%*AM312,AM314+AM315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos finais",null,null,{"$f":"G314+G315+G316","v":0},0,0,0,{"v":16685.82746257982,"d":"16,686"},{"v":462171.33263188886,"d":"462,171"},{"v":608698.9969075392,"d":"608,699"},{"v":543847.924834118,"d":"543,848"},{"v":482526.8310813056,"d":"482,527"},{"v":414125.5378269106,"d":"414,126"},{"v":337258.3547933708,"d":"337,258"},{"v":249707.7228466057,"d":"249,708"},{"v":156537.97193456948,"d":"156,538"},{"v":57676.93458098422,"d":"57,677"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31760.945969078202,"d":"31,761"},{"$f":"AM314+AM315+AM316","v":{"v":31760.945969078202,"d":"31,761"}},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"}]
[null,"Imposto de renda",{"$nulls":4},{"$f":"SUM(G319:G320)","v":0},0,0,0,0,0,0,{"v":-51424.51717784192,"d":"(51,425)"},{"v":-48624.06771053208,"d":"(48,624)"},{"v":-54241.025984456406,"d":"(54,241)"},{"v":-60957.29853667879,"d":"(60,957)"},{"v":-69432.83471298845,"d":"(69,433)"},{"v":-73890.66906718074,"d":"(73,891)"},{"v":-78405.75631135047,"d":"(78,406)"},{"v":-99078.22633875693,"d":"(99,078)"},{"v":-125587.2393197462,"d":"(125,587)"},{"v":-132724.69167100365,"d":"(132,725)"},{"v":-140110.76229079074,"d":"(140,111)"},{"v":-147755.8931463859,"d":"(147,756)"},{"v":-155670.9647676929,"d":"(155,671)"},{"v":-163867.31466687174,"d":"(163,867)"},{"v":-172356.75653159304,"d":"(172,357)"},{"v":-181151.60022440949,"d":"(181,152)"},{"v":-190264.67262210106,"d":"(190,265)"},{"v":-199709.33933027272,"d":"(199,709)"},{"v":-209499.5273099645,"d":"(209,500)"},{"v":-194273.2138103749,"d":"(194,273)"},{"v":-202540.3826556799,"d":"(202,540)"},{"v":-210692.8451120715,"d":"(210,693)"},{"v":-224162.1206365485,"d":"(224,162)"},{"v":-239630.04394767125,"d":"(239,630)"},0,{"$f":"SUM(AM319:AM320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"CSLL",null,null,{"$f":"-'Biblioteca impostos'!$AT$10*G313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*H313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*I313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*J313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*K313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*L313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*M313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*N313/100","v":{"v":-13618.725135425972,"d":"(13,619)"}},{"$f":"-'Biblioteca impostos'!$AT$10*O313/100","v":{"v":-12877.429688083075,"d":"(12,877)"}},{"$f":"-'Biblioteca impostos'!$AT$10*P313/100","v":{"v":-14364.271584121907,"d":"(14,364)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Q313/100","v":{"v":-16142.108436180819,"d":"(16,142)"}},{"$f":"-'Biblioteca impostos'!$AT$10*R313/100","v":{"v":-18385.632718145185,"d":"(18,386)"}},{"$f":"-'Biblioteca impostos'!$AT$10*S313/100","v":{"v":-19565.64769425497,"d":"(19,566)"}},{"$f":"-'Biblioteca impostos'!$AT$10*T313/100","v":{"v":-20760.817847123475,"d":"(20,761)"}},{"$f":"-'Biblioteca impostos'!$AT$10*U313/100","v":{"v":-26232.942279165796,"d":"(26,233)"}},{"$f":"-'Biblioteca impostos'!$AT$10*V313/100","v":{"v":-33250.03393757988,"d":"(33,250)"}},{"$f":"-'Biblioteca impostos'!$AT$10*W313/100","v":{"v":-35139.35955997155,"d":"(35,139)"}},{"$f":"-'Biblioteca impostos'!$AT$10*X313/100","v":{"v":-37094.49590050343,"d":"(37,094)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Y313/100","v":{"v":-39118.20700933744,"d":"(39,118)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Z313/100","v":{"v":-41213.37302674224,"d":"(41,213)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AA313/100","v":{"v":-43382.995058877816,"d":"(43,383)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AB313/100","v":{"v":-45630.200258362864,"d":"(45,630)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AC313/100","v":{"v":-47958.24711822604,"d":"(47,958)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AD313/100","v":{"v":-50370.53098820322,"d":"(50,371)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AE313/100","v":{"v":-52870.589822719245,"d":"(52,871)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AF313/100","v":{"v":-55462.110170284715,"d":"(55,462)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AG313/100","v":{"v":-51431.615420393355,"d":"(51,432)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AH313/100","v":{"v":-53619.98364415056,"d":"(53,620)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AI313/100","v":{"v":-55777.98841201892,"d":"(55,778)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AJ313/100","v":{"v":-59343.384874380485,"d":"(59,343)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AK313/100","v":{"v":-63437.83516261886,"d":"(63,438)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AL313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AM313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AN313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AO313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AP313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AQ313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AR313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AS313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AT313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AU313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AV313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AW313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AX313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AY313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AZ313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BA313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BB313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BC313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BD313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BE313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BF313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BG313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BH313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BI313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BJ313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BK313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BL313/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BM313/100","v":0}]
[{"$nulls":3},"IRPJ",null,null,{"$f":"-('Biblioteca impostos'!$AU$10*G313+'Biblioteca impostos'!$AU$11*(MAX(G313-240,0)))/100*IF(AND(G8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*H313+'Biblioteca impostos'!$AU$11*(MAX(H313-240,0)))/100*IF(AND(H8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*I313+'Biblioteca impostos'!$AU$11*(MAX(I313-240,0)))/100*IF(AND(I8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*J313+'Biblioteca impostos'!$AU$11*(MAX(J313-240,0)))/100*IF(AND(J8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*K313+'Biblioteca impostos'!$AU$11*(MAX(K313-240,0)))/100*IF(AND(K8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*L313+'Biblioteca impostos'!$AU$11*(MAX(L313-240,0)))/100*IF(AND(L8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*M313+'Biblioteca impostos'!$AU$11*(MAX(M313-240,0)))/100*IF(AND(M8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*N313+'Biblioteca impostos'!$AU$11*(MAX(N313-240,0)))/100*IF(AND(N8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-37805.79204284992,"d":"(37,806)"}},{"$f":"-('Biblioteca impostos'!$AU$10*O313+'Biblioteca impostos'!$AU$11*(MAX(O313-240,0)))/100*IF(AND(O8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-35746.638022452986,"d":"(35,747)"}},{"$f":"-('Biblioteca impostos'!$AU$10*P313+'Biblioteca impostos'!$AU$11*(MAX(P313-240,0)))/100*IF(AND(P8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-39876.75440033863,"d":"(39,877)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Q313+'Biblioteca impostos'!$AU$11*(MAX(Q313-240,0)))/100*IF(AND(Q8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-44815.19010050228,"d":"(44,815)"}},{"$f":"-('Biblioteca impostos'!$AU$10*R313+'Biblioteca impostos'!$AU$11*(MAX(R313-240,0)))/100*IF(AND(R8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-51047.20199484774,"d":"(51,047)"}},{"$f":"-('Biblioteca impostos'!$AU$10*S313+'Biblioteca impostos'!$AU$11*(MAX(S313-240,0)))/100*IF(AND(S8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-54325.02137293047,"d":"(54,325)"}},{"$f":"-('Biblioteca impostos'!$AU$10*T313+'Biblioteca impostos'!$AU$11*(MAX(T313-240,0)))/100*IF(AND(T8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-57644.938464231884,"d":"(57,645)"}},{"$f":"-('Biblioteca impostos'!$AU$10*U313+'Biblioteca impostos'!$AU$11*(MAX(U313-240,0)))/100*IF(AND(U8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-72845.28410879389,"d":"(72,845)"}},{"$f":"-('Biblioteca impostos'!$AU$10*V313+'Biblioteca impostos'!$AU$11*(MAX(V313-240,0)))/100*IF(AND(V8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-92337.20538216631,"d":"(92,337)"}},{"$f":"-('Biblioteca impostos'!$AU$10*W313+'Biblioteca impostos'!$AU$11*(MAX(W313-240,0)))/100*IF(AND(W8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-97585.33211103208,"d":"(97,585)"}},{"$f":"-('Biblioteca impostos'!$AU$10*X313+'Biblioteca impostos'!$AU$11*(MAX(X313-240,0)))/100*IF(AND(X8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-103016.2663902873,"d":"(103,016)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Y313+'Biblioteca impostos'!$AU$11*(MAX(Y313-240,0)))/100*IF(AND(Y8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-108637.68613704845,"d":"(108,638)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Z313+'Biblioteca impostos'!$AU$11*(MAX(Z313-240,0)))/100*IF(AND(Z8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-114457.59174095067,"d":"(114,458)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AA313+'Biblioteca impostos'!$AU$11*(MAX(AA313-240,0)))/100*IF(AND(AA8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-120484.31960799392,"d":"(120,484)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AB313+'Biblioteca impostos'!$AU$11*(MAX(AB313-240,0)))/100*IF(AND(AB8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-126726.55627323016,"d":"(126,727)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AC313+'Biblioteca impostos'!$AU$11*(MAX(AC313-240,0)))/100*IF(AND(AC8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-133193.35310618344,"d":"(133,193)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AD313+'Biblioteca impostos'!$AU$11*(MAX(AD313-240,0)))/100*IF(AND(AD8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-139894.14163389785,"d":"(139,894)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AE313+'Biblioteca impostos'!$AU$11*(MAX(AE313-240,0)))/100*IF(AND(AE8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-146838.74950755347,"d":"(146,839)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AF313+'Biblioteca impostos'!$AU$11*(MAX(AF313-240,0)))/100*IF(AND(AF8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-154037.41713967978,"d":"(154,037)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AG313+'Biblioteca impostos'!$AU$11*(MAX(AG313-240,0)))/100*IF(AND(AG8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-142841.59838998155,"d":"(142,842)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AH313+'Biblioteca impostos'!$AU$11*(MAX(AH313-240,0)))/100*IF(AND(AH8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-148920.39901152934,"d":"(148,920)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AI313+'Biblioteca impostos'!$AU$11*(MAX(AI313-240,0)))/100*IF(AND(AI8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-154914.85670005257,"d":"(154,915)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AJ313+'Biblioteca impostos'!$AU$11*(MAX(AJ313-240,0)))/100*IF(AND(AJ8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-164818.735762168,"d":"(164,819)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AK313+'Biblioteca impostos'!$AU$11*(MAX(AK313-240,0)))/100*IF(AND(AK8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-176192.20878505238,"d":"(176,192)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AL313+'Biblioteca impostos'!$AU$11*(MAX(AL313-240,0)))/100*IF(AND(AL8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AM313+'Biblioteca impostos'!$AU$11*(MAX(AM313-240,0)))/100*IF(AND(AM8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AN313+'Biblioteca impostos'!$AU$11*(MAX(AN313-240,0)))/100*IF(AND(AN8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AO313+'Biblioteca impostos'!$AU$11*(MAX(AO313-240,0)))/100*IF(AND(AO8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AP313+'Biblioteca impostos'!$AU$11*(MAX(AP313-240,0)))/100*IF(AND(AP8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AQ313+'Biblioteca impostos'!$AU$11*(MAX(AQ313-240,0)))/100*IF(AND(AQ8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AR313+'Biblioteca impostos'!$AU$11*(MAX(AR313-240,0)))/100*IF(AND(AR8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AS313+'Biblioteca impostos'!$AU$11*(MAX(AS313-240,0)))/100*IF(AND(AS8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AT313+'Biblioteca impostos'!$AU$11*(MAX(AT313-240,0)))/100*IF(AND(AT8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AU313+'Biblioteca impostos'!$AU$11*(MAX(AU313-240,0)))/100*IF(AND(AU8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AV313+'Biblioteca impostos'!$AU$11*(MAX(AV313-240,0)))/100*IF(AND(AV8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AW313+'Biblioteca impostos'!$AU$11*(MAX(AW313-240,0)))/100*IF(AND(AW8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AX313+'Biblioteca impostos'!$AU$11*(MAX(AX313-240,0)))/100*IF(AND(AX8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AY313+'Biblioteca impostos'!$AU$11*(MAX(AY313-240,0)))/100*IF(AND(AY8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AZ313+'Biblioteca impostos'!$AU$11*(MAX(AZ313-240,0)))/100*IF(AND(AZ8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BA313+'Biblioteca impostos'!$AU$11*(MAX(BA313-240,0)))/100*IF(AND(BA8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BB313+'Biblioteca impostos'!$AU$11*(MAX(BB313-240,0)))/100*IF(AND(BB8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BC313+'Biblioteca impostos'!$AU$11*(MAX(BC313-240,0)))/100*IF(AND(BC8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BD313+'Biblioteca impostos'!$AU$11*(MAX(BD313-240,0)))/100*IF(AND(BD8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BE313+'Biblioteca impostos'!$AU$11*(MAX(BE313-240,0)))/100*IF(AND(BE8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BF313+'Biblioteca impostos'!$AU$11*(MAX(BF313-240,0)))/100*IF(AND(BF8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BG313+'Biblioteca impostos'!$AU$11*(MAX(BG313-240,0)))/100*IF(AND(BG8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BH313+'Biblioteca impostos'!$AU$11*(MAX(BH313-240,0)))/100*IF(AND(BH8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BI313+'Biblioteca impostos'!$AU$11*(MAX(BI313-240,0)))/100*IF(AND(BI8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BJ313+'Biblioteca impostos'!$AU$11*(MAX(BJ313-240,0)))/100*IF(AND(BJ8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BK313+'Biblioteca impostos'!$AU$11*(MAX(BK313-240,0)))/100*IF(AND(BK8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BL313+'Biblioteca impostos'!$AU$11*(MAX(BL313-240,0)))/100*IF(AND(BL8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BM313+'Biblioteca impostos'!$AU$11*(MAX(BM313-240,0)))/100*IF(AND(BM8<(Resultados!$C$13+'Biblioteca de incentivos'!$H$8),OR('Biblioteca de incentivos'!$C$19=\"Sudam\",'Biblioteca de incentivos'!$C$19=\"Sudene\")),(1-'Biblioteca de incentivos'!$H$7),1)","v":0}]
[null,"Lucro líquido",{"$nulls":4},{"$f":"G312+G318","v":0},{"$f":"H312+H318","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-445485.50516930904,"d":"(445,486)"},{"v":-146527.66427565028,"d":"(146,528)"},{"v":164745.72306701483,"d":"164,746"},{"v":155779.57813205643,"d":"155,780"},{"v":173763.2848746215,"d":"173,763"},{"v":195266.64489476278,"d":"195,267"},{"v":222402.60525757005,"d":"222,403"},{"v":236675.16734956476,"d":"236,675"},{"v":251131.03491283164,"d":"251,131"},{"v":250075.84470588295,"d":"250,076"},{"v":243857.5822089191,"d":"243,858"},{"v":257712.6367731247,"d":"257,713"},{"v":272050.3032703585,"d":"272,050"},{"v":286890.8514018079,"d":"286,891"},{"v":302255.40219610976,"d":"302,255"},{"v":318165.96376510395,"d":"318,166"},{"v":334645.4685613276,"d":"334,645"},{"v":351717.81220032426,"d":"351,718"},{"v":369407.89391349035,"d":"369,408"},{"v":387741.6586999411,"d":"387,742"},{"v":406746.1412487546,"d":"406,746"},{"v":377189.1797495513,"d":"377,189"},{"v":393237.2133904375,"d":"393,237"},{"v":409062.5816881388,"d":"409,063"},{"v":435208.82241212355,"d":"435,209"},{"v":465234.7911925383,"d":"465,235"},{"v":-31760.945969078202,"d":"(31,761)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- Depreciação",{"$nulls":4},{"$f":"-G302","v":0},{"$f":"-H302","v":0},0,0,0,{"v":368319.16974593827,"d":"368,319"},{"v":424954.6598313651,"d":"424,955"},{"v":69181.2438891624,"d":"69,181"},{"v":67872.71421606085,"d":"67,873"},{"v":62544.62355896739,"d":"62,545"},{"v":52592.81922009506,"d":"52,593"},{"v":35865.9446113848,"d":"35,866"},{"v":36662.8691277899,"d":"36,663"},{"v":37888.92767448287,"d":"37,889"},{"v":39166.48068013695,"d":"39,166"},{"v":40497.690912028505,"d":"40,498"},{"v":41884.8119736595,"d":"41,885"},{"v":43330.19211987901,"d":"43,330"},{"v":44836.278232239725,"d":"44,836"},{"v":46405.61996131959,"d":"46,406"},{"v":48040.87404302082,"d":"48,041"},{"v":49744.80879615349,"d":"49,745"},{"v":51520.30880891775,"d":"51,520"},{"v":53370.379822218085,"d":"53,370"},{"v":55298.15381807705,"d":"55,298"},{"v":57306.89432176208,"d":"57,307"},{"v":59400.00192660189,"d":"59,400"},{"v":61581.020050844985,"d":"61,581"},{"v":63853.64093630627,"d":"63,854"},{"v":51534.03366632603,"d":"51,534"},{"v":34423.020511975235,"d":"34,423"},{"v":15947.35226857426,"d":"15,947"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de caixa operacional",{"$nulls":4},{"$f":"G321+G322","v":0},0,0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337077,"d":"(77,166)"},{"v":278426.9955557148,"d":"278,427"},{"v":233926.96695617723,"d":"233,927"},{"v":223652.29234811728,"d":"223,652"},{"v":236307.90843358886,"d":"236,308"},{"v":247859.46411485784,"d":"247,859"},{"v":258268.54986895484,"d":"258,269"},{"v":273338.03647735465,"d":"273,338"},{"v":289019.96258731454,"d":"289,020"},{"v":289242.3253860199,"d":"289,242"},{"v":284355.2731209476,"d":"284,355"},{"v":299597.4487467842,"d":"299,597"},{"v":315380.4953902375,"d":"315,380"},{"v":331727.1296340476,"d":"331,727"},{"v":348661.02215742937,"d":"348,661"},{"v":366206.8378081248,"d":"366,207"},{"v":384390.27735748107,"d":"384,390"},{"v":403238.121009242,"d":"403,238"},{"v":422778.27373570844,"d":"422,778"},{"v":443039.8125180182,"d":"443,040"},{"v":464053.03557051666,"d":"464,053"},{"v":436589.1816761532,"d":"436,589"},{"v":454818.2334412825,"d":"454,818"},{"v":472916.22262444504,"d":"472,916"},{"v":486742.8560784496,"d":"486,743"},{"v":499657.8117045135,"d":"499,658"},{"v":-15813.593700503943,"d":"(15,814)"},{"$f":"AM321+AM322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Escolha do regime de impostos adoptado"]
[]
[null,"VPL dos fluxos operacionais (mil R$)"]
[null,null,"Lucro presumido",null,null,{"$f":"NPV('Premissas do projeto'!G66,G239:BM239)","v":{"v":1250710.252324807,"d":"1,250,710"}},"Presumido"]
[null,null,"Lucro real normal",null,null,{"$f":"NPV('Premissas do projeto'!G66,G281:BM281)","v":{"v":909983.2952509836,"d":"909,983"}},"Real"]
[null,null,"Lucro real Sudene / Sudam",null,null,{"$f":"NPV('Premissas do projeto'!G66,G323:BM323)","v":{"v":967504.217429166,"d":"967,504"}},"Real - regime Sudene / Sudan"]
[null,null,"Maxímo dos regimes autorizados",null,null,{"$f":"IF('Premissas do projeto'!G22='Biblioteca modelos industriais'!E7,IF('Premissas do projeto'!G15=\"Sim\",MAX(F329:F331),MAX(F329:F330)),IF('Premissas do projeto'!G15=\"Sim\",MAX(F330:F331),F330))","v":{"v":909983.2952509836,"d":"909,983"}}]
[]
[null,"Regime escolhido",{"$nulls":4},{"$f":"VLOOKUP(F332,F329:G331,2,0)","v":"Real"}]
[]
[]
[]
[]
[]
[]
[null,"AUXILIAR - PROGRAMA DE INVESTIMENTOS"]
[]
[null,"Investimentos iniciais",{"$nulls":3},"Lembrança valor inicial"]
[]
[null,null,"Etapa 1:  desenvolvimento e licenciamento",null,null,{"$f":"'Premissas do projeto'!G74*Resultados!CI$58","v":{"v":26994.3711553833,"d":"26,994"}}]
[null,null,"Etapa 2"]
[{"$nulls":3},"Construção cívil",null,{"$f":"'Premissas do projeto'!G75*Resultados!CI$61","v":{"v":155108.62633509462,"d":"155,109"}}]
[{"$nulls":3},"Equipamento fixo com montagem",null,{"$f":"('Premissas do projeto'!E76*VLOOKUP(Resultados!C12,'Premissas macroeconomicas'!J4:R11,8)+'Premissas do projeto'!G77)*Resultados!CI$61","v":{"v":624861.0334921401,"d":"624,861"}}]
[{"$nulls":3},"Equipamento móvel",null,{"$f":"'Premissas do projeto'!G78*Resultados!CI$61","v":{"v":5555.156549429456,"d":"5,555"}}]
[{"$nulls":3},"Custos indiretos",null,{"$f":"'Premissas do projeto'!G79*Resultados!CI$61","v":{"v":142772.3278869544,"d":"142,772"}}]
[{"$nulls":3},"Total etapa 2",null,{"$f":"SUM(F347:F350)","v":{"v":928297.1442636185,"d":"928,297"}}]
[]
[null,"Cronograma de investimentos inicias"]
[]
[null,null,"Etapa 1:  desenvolvimento e licenciamento",{"$nulls":4},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(H8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(H8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(H8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(H8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(H8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(I8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(I8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(I8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(I8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(I8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(J8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(J8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(J8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(J8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(J8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":1,"d":"100.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(K8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(K8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(K8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(K8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(K8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(L8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(L8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(L8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(L8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(L8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(M8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(M8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(M8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(M8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(M8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(N8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(N8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(N8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(N8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(N8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(O8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(O8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(O8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(O8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(O8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(P8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(P8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(P8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(P8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(P8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Q8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(Q8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(Q8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(Q8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(Q8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(R8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(R8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(R8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(R8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(R8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(S8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(S8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(S8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(S8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(S8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(T8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(T8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(T8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(T8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(T8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(U8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(U8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(U8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(U8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(U8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(V8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(V8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(V8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(V8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(V8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(W8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(W8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(W8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(W8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(W8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(X8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(X8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(X8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(X8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(X8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Y8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(Y8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(Y8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(Y8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(Y8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Z8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(Z8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(Z8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(Z8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(Z8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AA8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AA8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AA8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AA8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AA8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AB8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AB8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AB8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AB8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AB8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AC8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AC8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AC8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AC8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AC8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AD8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AD8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AD8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AD8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AD8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AE8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AE8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AE8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AE8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AE8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AF8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AF8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AF8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AF8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AF8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AG8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AG8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AG8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AG8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AG8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AH8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AH8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AH8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AH8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AH8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AI8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AI8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AI8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AI8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AI8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AJ8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AJ8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AJ8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AJ8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AJ8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AK8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AK8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AK8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AK8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AK8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AL8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AL8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AL8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AL8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AL8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AM8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AM8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AM8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AM8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AM8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AN8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AN8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AN8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AN8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AN8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AO8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AO8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AO8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AO8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AO8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AP8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AP8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AP8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AP8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AP8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AQ8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AQ8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AQ8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AQ8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AQ8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AR8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AR8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AR8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AR8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AR8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AS8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AS8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AS8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AS8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AS8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AT8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AT8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AT8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AT8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AT8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AU8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AU8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AU8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AU8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AU8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AV8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AV8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AV8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AV8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AV8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AW8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AW8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AW8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AW8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AW8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AX8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AX8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AX8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AX8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AX8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AY8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AY8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AY8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AY8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AY8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AZ8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AZ8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AZ8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AZ8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AZ8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BA8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BA8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BA8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BA8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BA8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BB8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BB8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BB8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BB8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BB8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BC8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BC8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BC8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BC8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BC8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BD8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BD8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BD8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BD8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BD8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BE8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BE8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BE8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BE8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BE8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BF8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BF8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BF8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BF8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BF8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BG8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BG8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BG8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BG8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BG8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BH8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BH8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BH8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BH8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BH8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BI8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BI8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BI8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BI8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BI8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BJ8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BJ8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BJ8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BJ8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BJ8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BK8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BK8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BK8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BK8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BK8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BL8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BL8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BL8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BL8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BL8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BM8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BM8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BM8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BM8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BM8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}}]
[null,null,"Etapa 2",{"$nulls":4},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(H8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(H8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(H8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(H8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(H8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(I8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(I8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(I8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(I8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(I8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(J8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(J8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(J8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(J8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(J8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(K8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(K8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(K8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(K8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(K8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0.5,"d":"50.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(L8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(L8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(L8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(L8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(L8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0.49,"d":"49.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(M8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(M8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(M8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(M8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(M8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0.01,"d":"1.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(N8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(N8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(N8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(N8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(N8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(O8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(O8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(O8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(O8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(O8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(P8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(P8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(P8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(P8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(P8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Q8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(Q8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(Q8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(Q8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(Q8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(R8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(R8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(R8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(R8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(R8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(S8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(S8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(S8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(S8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(S8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(T8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(T8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(T8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(T8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(T8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(U8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(U8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(U8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(U8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(U8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(V8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(V8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(V8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(V8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(V8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(W8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(W8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(W8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(W8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(W8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(X8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(X8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(X8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(X8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(X8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Y8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(Y8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(Y8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(Y8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(Y8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Z8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(Z8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(Z8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(Z8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(Z8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AA8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AA8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AA8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AA8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AA8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AB8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AB8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AB8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AB8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AB8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AC8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AC8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AC8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AC8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AC8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AD8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AD8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AD8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AD8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AD8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AE8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AE8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AE8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AE8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AE8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AF8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AF8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AF8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AF8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AF8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AG8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AG8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AG8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AG8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AG8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AH8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AH8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AH8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AH8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AH8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AI8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AI8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AI8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AI8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AI8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AJ8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AJ8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AJ8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AJ8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AJ8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AK8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AK8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AK8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AK8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AK8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AL8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AL8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AL8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AL8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AL8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AM8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AM8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AM8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AM8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AM8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AN8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AN8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AN8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AN8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AN8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AO8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AO8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AO8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AO8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AO8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AP8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AP8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AP8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AP8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AP8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AQ8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AQ8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AQ8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AQ8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AQ8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AR8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AR8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AR8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AR8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AR8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AS8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AS8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AS8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AS8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AS8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AT8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AT8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AT8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AT8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AT8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AU8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AU8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AU8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AU8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AU8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AV8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AV8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AV8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AV8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AV8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AW8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AW8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AW8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AW8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AW8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AX8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AX8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AX8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AX8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AX8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AY8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AY8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AY8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AY8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AY8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AZ8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AZ8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AZ8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AZ8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AZ8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BA8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BA8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BA8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BA8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BA8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BB8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BB8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BB8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BB8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BB8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BC8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BC8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BC8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BC8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BC8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BD8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BD8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BD8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BD8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BD8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BE8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BE8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BE8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BE8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BE8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BF8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BF8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BF8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BF8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BF8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BG8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BG8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BG8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BG8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BG8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BH8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BH8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BH8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BH8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BH8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BI8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BI8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BI8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BI8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BI8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BJ8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BJ8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BJ8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BJ8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BJ8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BK8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BK8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BK8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BK8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BK8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BL8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BL8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BL8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BL8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BL8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BM8<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BM8=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BM8=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BM8=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BM8=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Cronograma de reinvestimentos",{"$nulls":5},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(H8<Resultados!$C$13,0%,IF(H8=Resultados!$C$13,1%,IF(H8=Resultados!$C$13+1,1.5%,IF(H8=Resultados!$C$13+2,1.5%,IF(H8>Resultados!$C$15,0%,IF(H8=Resultados!$C$15,0.5%,IF(H8=Resultados!$C$15-1,1%,IF(H8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(I8<Resultados!$C$13,0%,IF(I8=Resultados!$C$13,1%,IF(I8=Resultados!$C$13+1,1.5%,IF(I8=Resultados!$C$13+2,1.5%,IF(I8>Resultados!$C$15,0%,IF(I8=Resultados!$C$15,0.5%,IF(I8=Resultados!$C$15-1,1%,IF(I8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(J8<Resultados!$C$13,0%,IF(J8=Resultados!$C$13,1%,IF(J8=Resultados!$C$13+1,1.5%,IF(J8=Resultados!$C$13+2,1.5%,IF(J8>Resultados!$C$15,0%,IF(J8=Resultados!$C$15,0.5%,IF(J8=Resultados!$C$15-1,1%,IF(J8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(K8<Resultados!$C$13,0%,IF(K8=Resultados!$C$13,1%,IF(K8=Resultados!$C$13+1,1.5%,IF(K8=Resultados!$C$13+2,1.5%,IF(K8>Resultados!$C$15,0%,IF(K8=Resultados!$C$15,0.5%,IF(K8=Resultados!$C$15-1,1%,IF(K8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(L8<Resultados!$C$13,0%,IF(L8=Resultados!$C$13,1%,IF(L8=Resultados!$C$13+1,1.5%,IF(L8=Resultados!$C$13+2,1.5%,IF(L8>Resultados!$C$15,0%,IF(L8=Resultados!$C$15,0.5%,IF(L8=Resultados!$C$15-1,1%,IF(L8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(M8<Resultados!$C$13,0%,IF(M8=Resultados!$C$13,1%,IF(M8=Resultados!$C$13+1,1.5%,IF(M8=Resultados!$C$13+2,1.5%,IF(M8>Resultados!$C$15,0%,IF(M8=Resultados!$C$15,0.5%,IF(M8=Resultados!$C$15-1,1%,IF(M8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.01,"d":"1.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(N8<Resultados!$C$13,0%,IF(N8=Resultados!$C$13,1%,IF(N8=Resultados!$C$13+1,1.5%,IF(N8=Resultados!$C$13+2,1.5%,IF(N8>Resultados!$C$15,0%,IF(N8=Resultados!$C$15,0.5%,IF(N8=Resultados!$C$15-1,1%,IF(N8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.015,"d":"1.5%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(O8<Resultados!$C$13,0%,IF(O8=Resultados!$C$13,1%,IF(O8=Resultados!$C$13+1,1.5%,IF(O8=Resultados!$C$13+2,1.5%,IF(O8>Resultados!$C$15,0%,IF(O8=Resultados!$C$15,0.5%,IF(O8=Resultados!$C$15-1,1%,IF(O8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.015,"d":"1.5%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(P8<Resultados!$C$13,0%,IF(P8=Resultados!$C$13,1%,IF(P8=Resultados!$C$13+1,1.5%,IF(P8=Resultados!$C$13+2,1.5%,IF(P8>Resultados!$C$15,0%,IF(P8=Resultados!$C$15,0.5%,IF(P8=Resultados!$C$15-1,1%,IF(P8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Q8<Resultados!$C$13,0%,IF(Q8=Resultados!$C$13,1%,IF(Q8=Resultados!$C$13+1,1.5%,IF(Q8=Resultados!$C$13+2,1.5%,IF(Q8>Resultados!$C$15,0%,IF(Q8=Resultados!$C$15,0.5%,IF(Q8=Resultados!$C$15-1,1%,IF(Q8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(R8<Resultados!$C$13,0%,IF(R8=Resultados!$C$13,1%,IF(R8=Resultados!$C$13+1,1.5%,IF(R8=Resultados!$C$13+2,1.5%,IF(R8>Resultados!$C$15,0%,IF(R8=Resultados!$C$15,0.5%,IF(R8=Resultados!$C$15-1,1%,IF(R8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(S8<Resultados!$C$13,0%,IF(S8=Resultados!$C$13,1%,IF(S8=Resultados!$C$13+1,1.5%,IF(S8=Resultados!$C$13+2,1.5%,IF(S8>Resultados!$C$15,0%,IF(S8=Resultados!$C$15,0.5%,IF(S8=Resultados!$C$15-1,1%,IF(S8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(T8<Resultados!$C$13,0%,IF(T8=Resultados!$C$13,1%,IF(T8=Resultados!$C$13+1,1.5%,IF(T8=Resultados!$C$13+2,1.5%,IF(T8>Resultados!$C$15,0%,IF(T8=Resultados!$C$15,0.5%,IF(T8=Resultados!$C$15-1,1%,IF(T8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(U8<Resultados!$C$13,0%,IF(U8=Resultados!$C$13,1%,IF(U8=Resultados!$C$13+1,1.5%,IF(U8=Resultados!$C$13+2,1.5%,IF(U8>Resultados!$C$15,0%,IF(U8=Resultados!$C$15,0.5%,IF(U8=Resultados!$C$15-1,1%,IF(U8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(V8<Resultados!$C$13,0%,IF(V8=Resultados!$C$13,1%,IF(V8=Resultados!$C$13+1,1.5%,IF(V8=Resultados!$C$13+2,1.5%,IF(V8>Resultados!$C$15,0%,IF(V8=Resultados!$C$15,0.5%,IF(V8=Resultados!$C$15-1,1%,IF(V8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(W8<Resultados!$C$13,0%,IF(W8=Resultados!$C$13,1%,IF(W8=Resultados!$C$13+1,1.5%,IF(W8=Resultados!$C$13+2,1.5%,IF(W8>Resultados!$C$15,0%,IF(W8=Resultados!$C$15,0.5%,IF(W8=Resultados!$C$15-1,1%,IF(W8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(X8<Resultados!$C$13,0%,IF(X8=Resultados!$C$13,1%,IF(X8=Resultados!$C$13+1,1.5%,IF(X8=Resultados!$C$13+2,1.5%,IF(X8>Resultados!$C$15,0%,IF(X8=Resultados!$C$15,0.5%,IF(X8=Resultados!$C$15-1,1%,IF(X8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Y8<Resultados!$C$13,0%,IF(Y8=Resultados!$C$13,1%,IF(Y8=Resultados!$C$13+1,1.5%,IF(Y8=Resultados!$C$13+2,1.5%,IF(Y8>Resultados!$C$15,0%,IF(Y8=Resultados!$C$15,0.5%,IF(Y8=Resultados!$C$15-1,1%,IF(Y8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Z8<Resultados!$C$13,0%,IF(Z8=Resultados!$C$13,1%,IF(Z8=Resultados!$C$13+1,1.5%,IF(Z8=Resultados!$C$13+2,1.5%,IF(Z8>Resultados!$C$15,0%,IF(Z8=Resultados!$C$15,0.5%,IF(Z8=Resultados!$C$15-1,1%,IF(Z8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AA8<Resultados!$C$13,0%,IF(AA8=Resultados!$C$13,1%,IF(AA8=Resultados!$C$13+1,1.5%,IF(AA8=Resultados!$C$13+2,1.5%,IF(AA8>Resultados!$C$15,0%,IF(AA8=Resultados!$C$15,0.5%,IF(AA8=Resultados!$C$15-1,1%,IF(AA8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AB8<Resultados!$C$13,0%,IF(AB8=Resultados!$C$13,1%,IF(AB8=Resultados!$C$13+1,1.5%,IF(AB8=Resultados!$C$13+2,1.5%,IF(AB8>Resultados!$C$15,0%,IF(AB8=Resultados!$C$15,0.5%,IF(AB8=Resultados!$C$15-1,1%,IF(AB8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AC8<Resultados!$C$13,0%,IF(AC8=Resultados!$C$13,1%,IF(AC8=Resultados!$C$13+1,1.5%,IF(AC8=Resultados!$C$13+2,1.5%,IF(AC8>Resultados!$C$15,0%,IF(AC8=Resultados!$C$15,0.5%,IF(AC8=Resultados!$C$15-1,1%,IF(AC8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AD8<Resultados!$C$13,0%,IF(AD8=Resultados!$C$13,1%,IF(AD8=Resultados!$C$13+1,1.5%,IF(AD8=Resultados!$C$13+2,1.5%,IF(AD8>Resultados!$C$15,0%,IF(AD8=Resultados!$C$15,0.5%,IF(AD8=Resultados!$C$15-1,1%,IF(AD8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AE8<Resultados!$C$13,0%,IF(AE8=Resultados!$C$13,1%,IF(AE8=Resultados!$C$13+1,1.5%,IF(AE8=Resultados!$C$13+2,1.5%,IF(AE8>Resultados!$C$15,0%,IF(AE8=Resultados!$C$15,0.5%,IF(AE8=Resultados!$C$15-1,1%,IF(AE8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AF8<Resultados!$C$13,0%,IF(AF8=Resultados!$C$13,1%,IF(AF8=Resultados!$C$13+1,1.5%,IF(AF8=Resultados!$C$13+2,1.5%,IF(AF8>Resultados!$C$15,0%,IF(AF8=Resultados!$C$15,0.5%,IF(AF8=Resultados!$C$15-1,1%,IF(AF8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AG8<Resultados!$C$13,0%,IF(AG8=Resultados!$C$13,1%,IF(AG8=Resultados!$C$13+1,1.5%,IF(AG8=Resultados!$C$13+2,1.5%,IF(AG8>Resultados!$C$15,0%,IF(AG8=Resultados!$C$15,0.5%,IF(AG8=Resultados!$C$15-1,1%,IF(AG8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AH8<Resultados!$C$13,0%,IF(AH8=Resultados!$C$13,1%,IF(AH8=Resultados!$C$13+1,1.5%,IF(AH8=Resultados!$C$13+2,1.5%,IF(AH8>Resultados!$C$15,0%,IF(AH8=Resultados!$C$15,0.5%,IF(AH8=Resultados!$C$15-1,1%,IF(AH8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AI8<Resultados!$C$13,0%,IF(AI8=Resultados!$C$13,1%,IF(AI8=Resultados!$C$13+1,1.5%,IF(AI8=Resultados!$C$13+2,1.5%,IF(AI8>Resultados!$C$15,0%,IF(AI8=Resultados!$C$15,0.5%,IF(AI8=Resultados!$C$15-1,1%,IF(AI8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.015,"d":"1.5%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AJ8<Resultados!$C$13,0%,IF(AJ8=Resultados!$C$13,1%,IF(AJ8=Resultados!$C$13+1,1.5%,IF(AJ8=Resultados!$C$13+2,1.5%,IF(AJ8>Resultados!$C$15,0%,IF(AJ8=Resultados!$C$15,0.5%,IF(AJ8=Resultados!$C$15-1,1%,IF(AJ8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.01,"d":"1.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AK8<Resultados!$C$13,0%,IF(AK8=Resultados!$C$13,1%,IF(AK8=Resultados!$C$13+1,1.5%,IF(AK8=Resultados!$C$13+2,1.5%,IF(AK8>Resultados!$C$15,0%,IF(AK8=Resultados!$C$15,0.5%,IF(AK8=Resultados!$C$15-1,1%,IF(AK8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.005,"d":"0.5%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AL8<Resultados!$C$13,0%,IF(AL8=Resultados!$C$13,1%,IF(AL8=Resultados!$C$13+1,1.5%,IF(AL8=Resultados!$C$13+2,1.5%,IF(AL8>Resultados!$C$15,0%,IF(AL8=Resultados!$C$15,0.5%,IF(AL8=Resultados!$C$15-1,1%,IF(AL8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AM8<Resultados!$C$13,0%,IF(AM8=Resultados!$C$13,1%,IF(AM8=Resultados!$C$13+1,1.5%,IF(AM8=Resultados!$C$13+2,1.5%,IF(AM8>Resultados!$C$15,0%,IF(AM8=Resultados!$C$15,0.5%,IF(AM8=Resultados!$C$15-1,1%,IF(AM8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AN8<Resultados!$C$13,0%,IF(AN8=Resultados!$C$13,1%,IF(AN8=Resultados!$C$13+1,1.5%,IF(AN8=Resultados!$C$13+2,1.5%,IF(AN8>Resultados!$C$15,0%,IF(AN8=Resultados!$C$15,0.5%,IF(AN8=Resultados!$C$15-1,1%,IF(AN8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AO8<Resultados!$C$13,0%,IF(AO8=Resultados!$C$13,1%,IF(AO8=Resultados!$C$13+1,1.5%,IF(AO8=Resultados!$C$13+2,1.5%,IF(AO8>Resultados!$C$15,0%,IF(AO8=Resultados!$C$15,0.5%,IF(AO8=Resultados!$C$15-1,1%,IF(AO8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AP8<Resultados!$C$13,0%,IF(AP8=Resultados!$C$13,1%,IF(AP8=Resultados!$C$13+1,1.5%,IF(AP8=Resultados!$C$13+2,1.5%,IF(AP8>Resultados!$C$15,0%,IF(AP8=Resultados!$C$15,0.5%,IF(AP8=Resultados!$C$15-1,1%,IF(AP8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AQ8<Resultados!$C$13,0%,IF(AQ8=Resultados!$C$13,1%,IF(AQ8=Resultados!$C$13+1,1.5%,IF(AQ8=Resultados!$C$13+2,1.5%,IF(AQ8>Resultados!$C$15,0%,IF(AQ8=Resultados!$C$15,0.5%,IF(AQ8=Resultados!$C$15-1,1%,IF(AQ8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AR8<Resultados!$C$13,0%,IF(AR8=Resultados!$C$13,1%,IF(AR8=Resultados!$C$13+1,1.5%,IF(AR8=Resultados!$C$13+2,1.5%,IF(AR8>Resultados!$C$15,0%,IF(AR8=Resultados!$C$15,0.5%,IF(AR8=Resultados!$C$15-1,1%,IF(AR8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AS8<Resultados!$C$13,0%,IF(AS8=Resultados!$C$13,1%,IF(AS8=Resultados!$C$13+1,1.5%,IF(AS8=Resultados!$C$13+2,1.5%,IF(AS8>Resultados!$C$15,0%,IF(AS8=Resultados!$C$15,0.5%,IF(AS8=Resultados!$C$15-1,1%,IF(AS8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AT8<Resultados!$C$13,0%,IF(AT8=Resultados!$C$13,1%,IF(AT8=Resultados!$C$13+1,1.5%,IF(AT8=Resultados!$C$13+2,1.5%,IF(AT8>Resultados!$C$15,0%,IF(AT8=Resultados!$C$15,0.5%,IF(AT8=Resultados!$C$15-1,1%,IF(AT8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AU8<Resultados!$C$13,0%,IF(AU8=Resultados!$C$13,1%,IF(AU8=Resultados!$C$13+1,1.5%,IF(AU8=Resultados!$C$13+2,1.5%,IF(AU8>Resultados!$C$15,0%,IF(AU8=Resultados!$C$15,0.5%,IF(AU8=Resultados!$C$15-1,1%,IF(AU8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AV8<Resultados!$C$13,0%,IF(AV8=Resultados!$C$13,1%,IF(AV8=Resultados!$C$13+1,1.5%,IF(AV8=Resultados!$C$13+2,1.5%,IF(AV8>Resultados!$C$15,0%,IF(AV8=Resultados!$C$15,0.5%,IF(AV8=Resultados!$C$15-1,1%,IF(AV8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AW8<Resultados!$C$13,0%,IF(AW8=Resultados!$C$13,1%,IF(AW8=Resultados!$C$13+1,1.5%,IF(AW8=Resultados!$C$13+2,1.5%,IF(AW8>Resultados!$C$15,0%,IF(AW8=Resultados!$C$15,0.5%,IF(AW8=Resultados!$C$15-1,1%,IF(AW8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AX8<Resultados!$C$13,0%,IF(AX8=Resultados!$C$13,1%,IF(AX8=Resultados!$C$13+1,1.5%,IF(AX8=Resultados!$C$13+2,1.5%,IF(AX8>Resultados!$C$15,0%,IF(AX8=Resultados!$C$15,0.5%,IF(AX8=Resultados!$C$15-1,1%,IF(AX8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AY8<Resultados!$C$13,0%,IF(AY8=Resultados!$C$13,1%,IF(AY8=Resultados!$C$13+1,1.5%,IF(AY8=Resultados!$C$13+2,1.5%,IF(AY8>Resultados!$C$15,0%,IF(AY8=Resultados!$C$15,0.5%,IF(AY8=Resultados!$C$15-1,1%,IF(AY8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AZ8<Resultados!$C$13,0%,IF(AZ8=Resultados!$C$13,1%,IF(AZ8=Resultados!$C$13+1,1.5%,IF(AZ8=Resultados!$C$13+2,1.5%,IF(AZ8>Resultados!$C$15,0%,IF(AZ8=Resultados!$C$15,0.5%,IF(AZ8=Resultados!$C$15-1,1%,IF(AZ8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BA8<Resultados!$C$13,0%,IF(BA8=Resultados!$C$13,1%,IF(BA8=Resultados!$C$13+1,1.5%,IF(BA8=Resultados!$C$13+2,1.5%,IF(BA8>Resultados!$C$15,0%,IF(BA8=Resultados!$C$15,0.5%,IF(BA8=Resultados!$C$15-1,1%,IF(BA8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BB8<Resultados!$C$13,0%,IF(BB8=Resultados!$C$13,1%,IF(BB8=Resultados!$C$13+1,1.5%,IF(BB8=Resultados!$C$13+2,1.5%,IF(BB8>Resultados!$C$15,0%,IF(BB8=Resultados!$C$15,0.5%,IF(BB8=Resultados!$C$15-1,1%,IF(BB8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BC8<Resultados!$C$13,0%,IF(BC8=Resultados!$C$13,1%,IF(BC8=Resultados!$C$13+1,1.5%,IF(BC8=Resultados!$C$13+2,1.5%,IF(BC8>Resultados!$C$15,0%,IF(BC8=Resultados!$C$15,0.5%,IF(BC8=Resultados!$C$15-1,1%,IF(BC8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BD8<Resultados!$C$13,0%,IF(BD8=Resultados!$C$13,1%,IF(BD8=Resultados!$C$13+1,1.5%,IF(BD8=Resultados!$C$13+2,1.5%,IF(BD8>Resultados!$C$15,0%,IF(BD8=Resultados!$C$15,0.5%,IF(BD8=Resultados!$C$15-1,1%,IF(BD8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BE8<Resultados!$C$13,0%,IF(BE8=Resultados!$C$13,1%,IF(BE8=Resultados!$C$13+1,1.5%,IF(BE8=Resultados!$C$13+2,1.5%,IF(BE8>Resultados!$C$15,0%,IF(BE8=Resultados!$C$15,0.5%,IF(BE8=Resultados!$C$15-1,1%,IF(BE8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BF8<Resultados!$C$13,0%,IF(BF8=Resultados!$C$13,1%,IF(BF8=Resultados!$C$13+1,1.5%,IF(BF8=Resultados!$C$13+2,1.5%,IF(BF8>Resultados!$C$15,0%,IF(BF8=Resultados!$C$15,0.5%,IF(BF8=Resultados!$C$15-1,1%,IF(BF8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BG8<Resultados!$C$13,0%,IF(BG8=Resultados!$C$13,1%,IF(BG8=Resultados!$C$13+1,1.5%,IF(BG8=Resultados!$C$13+2,1.5%,IF(BG8>Resultados!$C$15,0%,IF(BG8=Resultados!$C$15,0.5%,IF(BG8=Resultados!$C$15-1,1%,IF(BG8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BH8<Resultados!$C$13,0%,IF(BH8=Resultados!$C$13,1%,IF(BH8=Resultados!$C$13+1,1.5%,IF(BH8=Resultados!$C$13+2,1.5%,IF(BH8>Resultados!$C$15,0%,IF(BH8=Resultados!$C$15,0.5%,IF(BH8=Resultados!$C$15-1,1%,IF(BH8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BI8<Resultados!$C$13,0%,IF(BI8=Resultados!$C$13,1%,IF(BI8=Resultados!$C$13+1,1.5%,IF(BI8=Resultados!$C$13+2,1.5%,IF(BI8>Resultados!$C$15,0%,IF(BI8=Resultados!$C$15,0.5%,IF(BI8=Resultados!$C$15-1,1%,IF(BI8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BJ8<Resultados!$C$13,0%,IF(BJ8=Resultados!$C$13,1%,IF(BJ8=Resultados!$C$13+1,1.5%,IF(BJ8=Resultados!$C$13+2,1.5%,IF(BJ8>Resultados!$C$15,0%,IF(BJ8=Resultados!$C$15,0.5%,IF(BJ8=Resultados!$C$15-1,1%,IF(BJ8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BK8<Resultados!$C$13,0%,IF(BK8=Resultados!$C$13,1%,IF(BK8=Resultados!$C$13+1,1.5%,IF(BK8=Resultados!$C$13+2,1.5%,IF(BK8>Resultados!$C$15,0%,IF(BK8=Resultados!$C$15,0.5%,IF(BK8=Resultados!$C$15-1,1%,IF(BK8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BL8<Resultados!$C$13,0%,IF(BL8=Resultados!$C$13,1%,IF(BL8=Resultados!$C$13+1,1.5%,IF(BL8=Resultados!$C$13+2,1.5%,IF(BL8>Resultados!$C$15,0%,IF(BL8=Resultados!$C$15,0.5%,IF(BL8=Resultados!$C$15-1,1%,IF(BL8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BM8<Resultados!$C$13,0%,IF(BM8=Resultados!$C$13,1%,IF(BM8=Resultados!$C$13+1,1.5%,IF(BM8=Resultados!$C$13+2,1.5%,IF(BM8>Resultados!$C$15,0%,IF(BM8=Resultados!$C$15,0.5%,IF(BM8=Resultados!$C$15-1,1%,IF(BM8=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}}]
[]
[{"$nulls":6},{"$f":"G8","v":2017},{"$f":"G360+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AM360+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075]
[]
[null,"Programa de investimentos inicias"]
[]
[null,null,"Etapa 1:  desenvolvimento e licenciamento",null,null,{"$f":"SUM(H364:BM364)","v":{"v":30540.516092086047,"d":"30,541"}},null,{"$f":"$F$345*IF(H8=Resultados!$C$11,H12,0)","v":0},{"$f":"$F$345*IF(I8=Resultados!$C$11,I12,0)","v":0},{"$f":"$F$345*IF(J8=Resultados!$C$11,J12,0)","v":{"v":30540.516092086047,"d":"30,541"}},{"$f":"$F$345*IF(K8=Resultados!$C$11,K12,0)","v":0},{"$f":"$F$345*IF(L8=Resultados!$C$11,L12,0)","v":0},{"$f":"$F$345*IF(M8=Resultados!$C$11,M12,0)","v":0},{"$f":"$F$345*IF(N8=Resultados!$C$11,N12,0)","v":0},{"$f":"$F$345*IF(O8=Resultados!$C$11,O12,0)","v":0},{"$f":"$F$345*IF(P8=Resultados!$C$11,P12,0)","v":0},{"$f":"$F$345*IF(Q8=Resultados!$C$11,Q12,0)","v":0},{"$f":"$F$345*IF(R8=Resultados!$C$11,R12,0)","v":0},{"$f":"$F$345*IF(S8=Resultados!$C$11,S12,0)","v":0},{"$f":"$F$345*IF(T8=Resultados!$C$11,T12,0)","v":0},{"$f":"$F$345*IF(U8=Resultados!$C$11,U12,0)","v":0},{"$f":"$F$345*IF(V8=Resultados!$C$11,V12,0)","v":0},{"$f":"$F$345*IF(W8=Resultados!$C$11,W12,0)","v":0},{"$f":"$F$345*IF(X8=Resultados!$C$11,X12,0)","v":0},{"$f":"$F$345*IF(Y8=Resultados!$C$11,Y12,0)","v":0},{"$f":"$F$345*IF(Z8=Resultados!$C$11,Z12,0)","v":0},{"$f":"$F$345*IF(AA8=Resultados!$C$11,AA12,0)","v":0},{"$f":"$F$345*IF(AB8=Resultados!$C$11,AB12,0)","v":0},{"$f":"$F$345*IF(AC8=Resultados!$C$11,AC12,0)","v":0},{"$f":"$F$345*IF(AD8=Resultados!$C$11,AD12,0)","v":0},{"$f":"$F$345*IF(AE8=Resultados!$C$11,AE12,0)","v":0},{"$f":"$F$345*IF(AF8=Resultados!$C$11,AF12,0)","v":0},{"$f":"$F$345*IF(AG8=Resultados!$C$11,AG12,0)","v":0},{"$f":"$F$345*IF(AH8=Resultados!$C$11,AH12,0)","v":0},{"$f":"$F$345*IF(AI8=Resultados!$C$11,AI12,0)","v":0},{"$f":"$F$345*IF(AJ8=Resultados!$C$11,AJ12,0)","v":0},{"$f":"$F$345*IF(AK8=Resultados!$C$11,AK12,0)","v":0},{"$f":"$F$345*IF(AL8=Resultados!$C$11,AL12,0)","v":0},{"$f":"$F$345*IF(AM8=Resultados!$C$11,AM12,0)","v":0},{"$f":"$F$345*IF(AN8=Resultados!$C$11,AN12,0)","v":0},{"$f":"$F$345*IF(AO8=Resultados!$C$11,AO12,0)","v":0},{"$f":"$F$345*IF(AP8=Resultados!$C$11,AP12,0)","v":0},{"$f":"$F$345*IF(AQ8=Resultados!$C$11,AQ12,0)","v":0},{"$f":"$F$345*IF(AR8=Resultados!$C$11,AR12,0)","v":0},{"$f":"$F$345*IF(AS8=Resultados!$C$11,AS12,0)","v":0},{"$f":"$F$345*IF(AT8=Resultados!$C$11,AT12,0)","v":0},{"$f":"$F$345*IF(AU8=Resultados!$C$11,AU12,0)","v":0},{"$f":"$F$345*IF(AV8=Resultados!$C$11,AV12,0)","v":0},{"$f":"$F$345*IF(AW8=Resultados!$C$11,AW12,0)","v":0},{"$f":"$F$345*IF(AX8=Resultados!$C$11,AX12,0)","v":0},{"$f":"$F$345*IF(AY8=Resultados!$C$11,AY12,0)","v":0},{"$f":"$F$345*IF(AZ8=Resultados!$C$11,AZ12,0)","v":0},{"$f":"$F$345*IF(BA8=Resultados!$C$11,BA12,0)","v":0},{"$f":"$F$345*IF(BB8=Resultados!$C$11,BB12,0)","v":0},{"$f":"$F$345*IF(BC8=Resultados!$C$11,BC12,0)","v":0},{"$f":"$F$345*IF(BD8=Resultados!$C$11,BD12,0)","v":0},{"$f":"$F$345*IF(BE8=Resultados!$C$11,BE12,0)","v":0},{"$f":"$F$345*IF(BF8=Resultados!$C$11,BF12,0)","v":0},{"$f":"$F$345*IF(BG8=Resultados!$C$11,BG12,0)","v":0},{"$f":"$F$345*IF(BH8=Resultados!$C$11,BH12,0)","v":0},{"$f":"$F$345*IF(BI8=Resultados!$C$11,BI12,0)","v":0},{"$f":"$F$345*IF(BJ8=Resultados!$C$11,BJ12,0)","v":0},{"$f":"$F$345*IF(BK8=Resultados!$C$11,BK12,0)","v":0},{"$f":"$F$345*IF(BL8=Resultados!$C$11,BL12,0)","v":0},{"$f":"$F$345*IF(BM8=Resultados!$C$11,BM12,0)","v":0}]
[null,null,"Etapa 2"]
[{"$nulls":3},"Construção cívil",null,{"$f":"SUM(H366:BM366)","v":{"v":186774.9742108333,"d":"186,775"}},null,{"$f":"$F347*H$356*H$12","v":0},0,0,{"v":91427.49733152249,"d":"91,427"},{"v":93362.10317505752,"d":"93,362"},{"v":1985.3737042532641,"d":"1,985"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F347*AN$356*AN$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento fixo com montagem",null,{"$f":"SUM(H367:BM367)","v":{"v":752430.1270241012,"d":"752,430"}},null,{"$f":"$F348*H$356*H$12","v":0},0,0,{"v":368319.16974593827,"d":"368,319"},{"v":376112.8033777624,"d":"376,113"},{"v":7998.153900400581,"d":"7,998"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F348*AN$356*AN$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento móvel",null,{"$f":"SUM(H368:BM368)","v":{"v":6689.274773250124,"d":"6,689"}},null,{"$f":"$F349*H$356*H$12","v":0},0,0,{"v":3274.441097182459,"d":"3,274"},{"v":3343.72827079884,"d":"3,344"},{"v":71.10540526882433,"d":"71"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F349*AN$356*AN$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",null,{"$f":"SUM(H369:BM369)","v":{"v":171920.147119974,"d":"171,920"}},null,{"$f":"$F350*H$356*H$12","v":0},0,0,{"v":84155.96820965692,"d":"84,156"},{"v":85936.70849697327,"d":"85,937"},{"v":1827.470413343799,"d":"1,827"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F350*AN$356*AN$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total etapa 2",null,{"$f":"SUM(F366:F369)","v":{"v":1117814.5231281586,"d":"1,117,815"}}]
[]
[]
[null,"Programa de reinvestimentos",{"$nulls":3},{"$f":"SUM(H373:BM373)","v":{"v":899108.2986446765,"d":"899,108"}},null,{"$f":"$F$351*H358*H12","v":0},0,0,0,0,{"v":11882.103423266468,"d":"11,882"},{"v":18571.727650565485,"d":"18,572"},{"v":19351.74021188924,"d":"19,352"},{"v":26886.017734384786,"d":"26,886"},{"v":28015.230479228947,"d":"28,015"},{"v":29191.870159356564,"d":"29,192"},{"v":30417.928706049534,"d":"30,418"},{"v":31695.481711703615,"d":"31,695"},{"v":33026.69194359517,"d":"33,027"},{"v":34413.81300522617,"d":"34,414"},{"v":35859.193151445674,"d":"35,859"},{"v":37365.27926380639,"d":"37,365"},{"v":38934.62099288626,"d":"38,935"},{"v":40569.875074587486,"d":"40,570"},{"v":42273.80982772016,"d":"42,274"},{"v":44049.30984048441,"d":"44,049"},{"v":45899.38085378475,"d":"45,899"},{"v":47827.15484964372,"d":"47,827"},{"v":49835.89535332875,"d":"49,836"},{"v":51929.00295816856,"d":"51,929"},{"v":54110.02108241165,"d":"54,110"},{"v":56382.641967872936,"d":"56,383"},{"v":44063.0346978927,"d":"44,063"},{"v":30609.1214368028,"d":"30,609"},{"v":15947.35226857426,"d":"15,947"},0,0,{"$f":"$F$351*AN358*AN12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AUXILIAR - AMORTIZAÇÃO TEORICA COM O REGIME DE LUCRO PRESUMIDO OU DE LUCRO REAL NORMAL"]
[]
[null,"Investimentos iniciais",null,null,"Ano invest","Lembrança valor inicial"]
[]
[null,"Etapa 1:  desenvolvimento e licenciamento"]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$8","v":5},null,"Desenvolvimento e licenciamento"]
[{"$nulls":3},"investido em",{"$f":"G$8+1","v":2018},{"$f":"HLOOKUP(E384,$H$360:$BM$364,5,0)","v":0},null,{"$f":"IF(AND(H$8>$E384,H$8<$E384+$B$383+1),$F384/$B$383,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E384,R$8<$E384+$B$383+1),$F384/$B$383,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E384,AB$8<$E384+$B$383+1),$F384/$B$383,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E384,AL$8<$E384+$B$383+1),$F384/$B$383,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E384,AV$8<$E384+$B$383+1),$F384/$B$383,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E384,BF$8<$E384+$B$383+1),$F384/$B$383,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E384+1","v":2019},{"$f":"HLOOKUP(E385,$H$360:$BM$364,5,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E385+1","v":2020},{"v":30540.516092086047,"d":"30,541"},null,0,0,0,{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F384:F396)","v":{"v":30540.516092086047,"d":"30,541"}},null,{"$f":"SUM(H384:H396)","v":0},{"$f":"SUM(I384:I396)","v":0},0,{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Etapa 2"]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$9","v":25},null,"Construção cívil"]
[{"$nulls":3},"investido em",{"$f":"G$8+1","v":2018},{"$f":"HLOOKUP(E402,$H$360:$BM$366,7,0)","v":0},null,{"$f":"IF(AND(H$8>$E402,H$8<$E402+$B$401+1),$F402/$B$401,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E402,R$8<$E402+$B$401+1),$F402/$B$401,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E402,AB$8<$E402+$B$401+1),$F402/$B$401,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E402,AL$8<$E402+$B$401+1),$F402/$B$401,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E402,AV$8<$E402+$B$401+1),$F402/$B$401,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E402,BF$8<$E402+$B$401+1),$F402/$B$401,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E402+1","v":2019},{"$f":"HLOOKUP(E403,$H$360:$BM$366,7,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E403+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,{"v":91427.49733152249,"d":"91,427"},null,0,0,0,0,{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,{"v":93362.10317505752,"d":"93,362"},null,0,0,0,0,0,{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,{"v":1985.3737042532641,"d":"1,985"},null,0,0,0,0,0,0,{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F402:F414)","v":{"v":186774.9742108333,"d":"186,775"}},null,{"$f":"SUM(H402:H414)","v":0},0,0,0,{"v":3657.0998932608995,"d":"3,657"},{"v":7391.584020263201,"d":"7,392"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},{"v":79.41494817013057,"d":"79"},0,{"$f":"SUM(AN402:AN414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$10","v":10},null,"Equipamento fixo com montagem"]
[{"$nulls":3},"investido em",{"$f":"G$8+1","v":2018},{"$f":"HLOOKUP(E418,$H$360:$BM$367,8,0)","v":0},null,{"$f":"IF(AND(H$8>$E418,H$8<$E418+$B$417+1),$F418/$B$417,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E418,R$8<$E418+$B$417+1),$F418/$B$417,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E418,AB$8<$E418+$B$417+1),$F418/$B$417,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E418,AL$8<$E418+$B$417+1),$F418/$B$417,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E418,AV$8<$E418+$B$417+1),$F418/$B$417,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E418,BF$8<$E418+$B$417+1),$F418/$B$417,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E418+1","v":2019},{"$f":"HLOOKUP(E419,$H$360:$BM$367,8,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E419+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,{"v":368319.16974593827,"d":"368,319"},null,0,0,0,0,{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,{"v":376112.8033777624,"d":"376,113"},null,0,0,0,0,0,{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,{"v":7998.153900400581,"d":"7,998"},null,0,0,0,0,0,0,{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F418:F430)","v":{"v":752430.1270241012,"d":"752,430"}},null,{"$f":"SUM(H418:H430)","v":0},0,0,0,{"v":36831.91697459383,"d":"36,832"},{"v":74443.19731237006,"d":"74,443"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":38411.0957278163,"d":"38,411"},{"v":799.8153900400581,"d":"800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN418:AN430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$11","v":5},null,"Equipamento móvel"]
[{"$nulls":3},"investido em",{"$f":"G$8+1","v":2018},{"$f":"HLOOKUP(E434,$H$360:$BM$368,9,0)","v":0},null,{"$f":"IF(AND(H$8>$E434,H$8<$E434+$B$433+1),$F434/$B$433,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E434,R$8<$E434+$B$433+1),$F434/$B$433,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E434,AB$8<$E434+$B$433+1),$F434/$B$433,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E434,AL$8<$E434+$B$433+1),$F434/$B$433,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E434,AV$8<$E434+$B$433+1),$F434/$B$433,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E434,BF$8<$E434+$B$433+1),$F434/$B$433,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E434+1","v":2019},{"$f":"HLOOKUP(E435,$H$360:$BM$368,9,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E435+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,{"v":3274.441097182459,"d":"3,274"},null,0,0,0,0,{"v":654.8882194364918,"d":"655"},{"v":654.8882194364918,"d":"655"},{"v":654.8882194364918,"d":"655"},{"v":654.8882194364918,"d":"655"},{"v":654.8882194364918,"d":"655"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,{"v":3343.72827079884,"d":"3,344"},null,0,0,0,0,0,{"v":668.745654159768,"d":"669"},{"v":668.745654159768,"d":"669"},{"v":668.745654159768,"d":"669"},{"v":668.745654159768,"d":"669"},{"v":668.745654159768,"d":"669"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,{"v":71.10540526882433,"d":"71"},null,0,0,0,0,0,0,{"v":14.221081053764866,"d":"14"},{"v":14.221081053764866,"d":"14"},{"v":14.221081053764866,"d":"14"},{"v":14.221081053764866,"d":"14"},{"v":14.221081053764866,"d":"14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F434:F446)","v":{"v":6689.274773250124,"d":"6,689"}},null,{"$f":"SUM(H434:H446)","v":0},0,0,0,{"v":654.8882194364918,"d":"655"},{"v":1323.63387359626,"d":"1,324"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":682.966735213533,"d":"683"},{"v":14.221081053764866,"d":"14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN434:AN446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$12","v":5},null,"Custos indiretos"]
[{"$nulls":3},"investido em",{"$f":"G$8+1","v":2018},{"$f":"HLOOKUP(E450,$H$360:$BM$369,10,0)","v":0},null,{"$f":"IF(AND(H$8>$E450,H$8<$E450+$B$449+1),$F450/$B$449,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E450,R$8<$E450+$B$449+1),$F450/$B$449,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E450,AB$8<$E450+$B$449+1),$F450/$B$449,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E450,AL$8<$E450+$B$449+1),$F450/$B$449,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E450,AV$8<$E450+$B$449+1),$F450/$B$449,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E450,BF$8<$E450+$B$449+1),$F450/$B$449,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E450+1","v":2019},{"$f":"HLOOKUP(E451,$H$360:$BM$369,10,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E451+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,{"v":84155.96820965692,"d":"84,156"},null,0,0,0,0,{"v":16831.193641931382,"d":"16,831"},{"v":16831.193641931382,"d":"16,831"},{"v":16831.193641931382,"d":"16,831"},{"v":16831.193641931382,"d":"16,831"},{"v":16831.193641931382,"d":"16,831"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,{"v":85936.70849697327,"d":"85,937"},null,0,0,0,0,0,{"v":17187.341699394652,"d":"17,187"},{"v":17187.341699394652,"d":"17,187"},{"v":17187.341699394652,"d":"17,187"},{"v":17187.341699394652,"d":"17,187"},{"v":17187.341699394652,"d":"17,187"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,{"v":1827.470413343799,"d":"1,827"},null,0,0,0,0,0,0,{"v":365.4940826687598,"d":"365"},{"v":365.4940826687598,"d":"365"},{"v":365.4940826687598,"d":"365"},{"v":365.4940826687598,"d":"365"},{"v":365.4940826687598,"d":"365"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F450:F462)","v":{"v":171920.147119974,"d":"171,920"}},null,{"$f":"SUM(H450:H462)","v":0},0,0,0,{"v":16831.193641931382,"d":"16,831"},{"v":34018.53534132603,"d":"34,019"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":17552.835782063412,"d":"17,553"},{"v":365.4940826687598,"d":"365"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN450:AN462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Reinvestimentos"]
[{"$nulls":4},"Ano invest","Lembrança valor inicial"]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$13","v":10},null,null,{"$f":"G$8+1","v":2018},{"$f":"HLOOKUP(E469,$H$360:$BM$373,13,0)","v":0},null,{"$f":"IF(AND(H$8>$E469,H$8<$E469+$B$469+1),$F469/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E469,R$8<$E469+$B$469+1),$F469/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E469,AB$8<$E469+$B$469+1),$F469/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E469,AL$8<$E469+$B$469+1),$F469/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E469,AV$8<$E469+$B$469+1),$F469/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E469,BF$8<$E469+$B$469+1),$F469/$B$469,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E469+1","v":2019},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E470+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2021,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2022,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2023,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2028,0,null,{"$f":"IF(AND(H$8>$E479,H$8<$E479+$B$469+1),$F479/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E479,R$8<$E479+$B$469+1),$F479/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E479,AB$8<$E479+$B$469+1),$F479/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E479,AL$8<$E479+$B$469+1),$F479/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E479,AV$8<$E479+$B$469+1),$F479/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E479,BF$8<$E479+$B$469+1),$F479/$B$469,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2031,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2032,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2033,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2034,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2035,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2036,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2037,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2038,0,null,{"$f":"IF(AND(H$8>$E489,H$8<$E489+$B$469+1),$F489/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E489,R$8<$E489+$B$469+1),$F489/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E489,AB$8<$E489+$B$469+1),$F489/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E489,AL$8<$E489+$B$469+1),$F489/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E489,AV$8<$E489+$B$469+1),$F489/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E489,BF$8<$E489+$B$469+1),$F489/$B$469,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},2039,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2040,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2041,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2042,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2043,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2044,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2045,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2046,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2047,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2048,0,null,{"$f":"IF(AND(H$8>$E499,H$8<$E499+$B$469+1),$F499/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E499,R$8<$E499+$B$469+1),$F499/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E499,AB$8<$E499+$B$469+1),$F499/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E499,AL$8<$E499+$B$469+1),$F499/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E499,AV$8<$E499+$B$469+1),$F499/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E499,BF$8<$E499+$B$469+1),$F499/$B$469,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},2049,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2050,{"$f":"HLOOKUP(E501,$H$360:$BM$373,13,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2051,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2052,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2053,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E504+1","v":2054},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2055,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2056,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2057,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2058,0,null,{"$f":"IF(AND(H$8>$E509,H$8<$E509+$B$469+1),$F509/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E509,R$8<$E509+$B$469+1),$F509/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E509,AB$8<$E509+$B$469+1),$F509/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E509,AL$8<$E509+$B$469+1),$F509/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E509,AV$8<$E509+$B$469+1),$F509/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E509,BF$8<$E509+$B$469+1),$F509/$B$469,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},2059,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2060,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2061,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2062,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2063,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2064,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2065,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2066,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2067,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2068,0,null,{"$f":"IF(AND(H$8>$E519,H$8<$E519+$B$469+1),$F519/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$8>$E519,R$8<$E519+$B$469+1),$F519/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$8>$E519,AB$8<$E519+$B$469+1),$F519/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$8>$E519,AL$8<$E519+$B$469+1),$F519/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$8>$E519,AV$8<$E519+$B$469+1),$F519/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$8>$E519,BF$8<$E519+$B$469+1),$F519/$B$469,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},2069,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2070,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2071,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E522+1","v":2072},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2073,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2074,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E525+1","v":2075},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total",null,null,{"$f":"SUM(H469:H526)","v":0},{"$f":"SUM(I469:I526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AUXILIAR - AMORTIZAÇÃO EFETIVA COM O REGIME DE LUCRO PRESUMIDO OU DE LUCRO REAL NORMAL CONSIDERANDO O MOMENTO DE FIM DE OPERAÇÂO"]
[]
[null,"Investimento inicial",{"$nulls":5},{"$f":"SUM(H533:H537)","v":0},{"$f":"SUM(I533:I537)","v":0},0,0,0,{"v":123285.05376597276,"d":"123,285"},{"v":124543.99926790548,"d":"124,544"},{"v":124543.99926790548,"d":"124,544"},{"v":118435.89604948828,"d":"118,436"},{"v":100949.81418812039,"d":"100,950"},{"v":83093.72683456598,"d":"83,094"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":45882.09469624963,"d":"45,882"},{"v":8270.81435847339,"d":"8,271"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Desenvolvimento e licenciamento",{"$nulls":4},{"$f":"IF(H$19>0,H397,0)","v":0},0,0,0,0,{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$19>0,AN397,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construção civil",{"$nulls":4},{"$f":"IF(H$19>0,H415,0)","v":0},0,0,0,0,{"v":7391.584020263201,"d":"7,392"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,{"$f":"IF(AN$19>0,AN415,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamento e material",{"$nulls":4},{"$f":"IF(H$19>0,H431,0)","v":0},0,0,0,0,{"v":74443.19731237006,"d":"74,443"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":38411.0957278163,"d":"38,411"},{"v":799.8153900400581,"d":"800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$19>0,AN431,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamentos móveis",{"$nulls":4},{"$f":"IF(H$19>0,H447,0)","v":0},0,0,0,0,{"v":1323.63387359626,"d":"1,324"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":682.966735213533,"d":"683"},{"v":14.221081053764866,"d":"14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$19>0,AN447,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custos indiretos",{"$nulls":4},{"$f":"IF(H$19>0,H463,0)","v":0},0,0,0,0,{"v":34018.53534132603,"d":"34,019"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":17552.835782063412,"d":"17,553"},{"v":365.4940826687598,"d":"365"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$19>0,AN463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reinvestmentos",{"$nulls":5},{"$f":"IF(H$19>0,H527,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$19>0,AN527,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AUXILIAR - AMORTIZAÇÃO EFETIVA COM O REGIME DE LUCRO REAL COM O SUBSIDIO SUDENE OU SUDAM"]
[]
[null,"Investimento inicial",{"$nulls":5},{"$f":"SUM(H544:H549)","v":0},0,0,0,{"v":368319.16974593827,"d":"368,319"},{"v":424954.6598313651,"d":"424,955"},{"v":57299.140465895936,"d":"57,299"},{"v":49300.98656549536,"d":"49,301"},{"v":43192.88334707815,"d":"43,193"},{"v":25706.801485710275,"d":"25,707"},{"v":7850.714132155856,"d":"7,851"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,{"$f":"SUM(AN544:AN549)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Desenvolvimento e licenciamento",{"$nulls":4},{"$f":"H533","v":0},{"$f":"I533","v":0},0,0,0,{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},0,0,0,{"$f":"S533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construção civil",{"$nulls":4},{"$f":"H534","v":0},{"$f":"I534","v":0},0,0,0,{"v":7391.584020263201,"d":"7,392"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"$f":"S534","v":{"v":7470.998968433331,"d":"7,471"}},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamento e material",{"$nulls":4},{"$f":"G367","v":0},0,0,0,{"v":368319.16974593827,"d":"368,319"},{"v":376112.8033777624,"d":"376,113"},{"v":7998.153900400581,"d":"7,998"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equipamentos móveis",{"$nulls":4},{"$f":"H536","v":0},0,0,0,0,{"v":1323.63387359626,"d":"1,324"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":682.966735213533,"d":"683"},{"v":14.221081053764866,"d":"14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custos indiretos",{"$nulls":4},{"$f":"H537","v":0},0,0,0,0,{"v":34018.53534132603,"d":"34,019"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":17552.835782063412,"d":"17,553"},{"v":365.4940826687598,"d":"365"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reinvestmentos",{"$nulls":5},{"$f":"G373","v":0},0,0,0,0,0,{"v":11882.103423266468,"d":"11,882"},{"v":18571.727650565485,"d":"18,572"},{"v":19351.74021188924,"d":"19,352"},{"v":26886.017734384786,"d":"26,886"},{"v":28015.230479228947,"d":"28,015"},{"v":29191.870159356564,"d":"29,192"},{"v":30417.928706049534,"d":"30,418"},{"v":31695.481711703615,"d":"31,695"},{"v":33026.69194359517,"d":"33,027"},{"v":34413.81300522617,"d":"34,414"},{"v":35859.193151445674,"d":"35,859"},{"v":37365.27926380639,"d":"37,365"},{"v":38934.62099288626,"d":"38,935"},{"v":40569.875074587486,"d":"40,570"},{"v":42273.80982772016,"d":"42,274"},{"v":44049.30984048441,"d":"44,049"},{"v":45899.38085378475,"d":"45,899"},{"v":47827.15484964372,"d":"47,827"},{"v":49835.89535332875,"d":"49,836"},{"v":51929.00295816856,"d":"51,929"},{"v":54110.02108241165,"d":"54,110"},{"v":56382.641967872936,"d":"56,383"},{"v":44063.0346978927,"d":"44,063"},{"v":30609.1214368028,"d":"30,609"},{"v":15947.35226857426,"d":"15,947"},0,{"$f":"AM373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"AUXILIAR - CALCULO DA DIVIDA FINANCEIRA"]
[]
[null,"BNDES"]
[]
[{"$nulls":6},{"$f":"'Premissas do projeto'!$F$16","v":2017},{"$f":"G561+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AM561+1","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075]
[]
[null,null,"Taxa de juros",{"$nulls":4},{"$f":"(HLOOKUP(H561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.09368672634413568,"d":"9.37%"}},{"$f":"(HLOOKUP(I561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.09802407161296281,"d":"9.80%"}},{"$f":"(HLOOKUP(J561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.10236141688178994,"d":"10.24%"}},{"$f":"(HLOOKUP(K561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.10669876215061708,"d":"10.67%"}},{"$f":"(HLOOKUP(L561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11103610741944422,"d":"11.10%"}},{"$f":"(HLOOKUP(M561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(N561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(O561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(P561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(Q561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(R561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(S561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(T561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(U561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(V561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(W561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(X561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(Y561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(Z561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AA561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AB561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AC561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AD561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AE561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AF561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AG561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AH561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AI561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AJ561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AK561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AL561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AM561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AN561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AO561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AP561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AQ561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AR561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AS561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AT561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AU561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AV561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AW561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AX561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AY561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AZ561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BA561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BB561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BC561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BD561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BE561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BF561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BG561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BH561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BI561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BJ561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BK561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BL561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BM561,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}}]
[]
[null,"Periodo de aumento de dívida"]
[]
[null,null,"Principal devido no inicio do periodo",{"$nulls":4},{"$f":"G570","v":0},{"$f":"H570","v":0},0,0,{"v":287277.38851792086,"d":"287,277"},{"v":615080.3409317894,"d":"615,080"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"}]
[null,null,"Principal recebido durante o período",{"$nulls":4},{"$f":"-'Premissas do projeto'!$G$58*(H113+H114+H116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(I113+I114+I116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(J113+J114+J116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(K113+K114+K116)","v":{"v":271951.31764355884,"d":"271,951"}},{"$f":"-'Premissas do projeto'!$G$58*(L113+L114+L116)","v":{"v":277705.8075248966,"d":"277,706"}},{"$f":"-'Premissas do projeto'!$G$58*(M113+M114+M116)","v":{"v":5905.499008998822,"d":"5,905"}},{"$f":"-'Premissas do projeto'!$G$58*(N113+N114+N116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(O113+O114+O116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(P113+P114+P116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(Q113+Q114+Q116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(R113+R114+R116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(S113+S114+S116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(T113+T114+T116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(U113+U114+U116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(V113+V114+V116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(W113+W114+W116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(X113+X114+X116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(Y113+Y114+Y116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(Z113+Z114+Z116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AA113+AA114+AA116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AB113+AB114+AB116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AC113+AC114+AC116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AD113+AD114+AD116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AE113+AE114+AE116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AF113+AF114+AF116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AG113+AG114+AG116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AH113+AH114+AH116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AI113+AI114+AI116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AJ113+AJ114+AJ116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AK113+AK114+AK116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AL113+AL114+AL116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AM113+AM114+AM116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AN113+AN114+AN116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AO113+AO114+AO116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AP113+AP114+AP116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AQ113+AQ114+AQ116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AR113+AR114+AR116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AS113+AS114+AS116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AT113+AT114+AT116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AU113+AU114+AU116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AV113+AV114+AV116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AW113+AW114+AW116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AX113+AX114+AX116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AY113+AY114+AY116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AZ113+AZ114+AZ116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BA113+BA114+BA116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BB113+BB114+BB116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BC113+BC114+BC116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BD113+BD114+BD116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BE113+BE114+BE116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BF113+BF114+BF116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BG113+BG114+BG116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BH113+BH114+BH116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BI113+BI114+BI116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BJ113+BJ114+BJ116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BK113+BK114+BK116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BL113+BL114+BL116)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BM113+BM114+BM116)","v":0}]
[null,null,"Juros acumulados durante o período",{"$nulls":4},{"$f":"H563*(H567+H570)/2*IF(H561<Resultados!$C$13,1,0)","v":0},{"$f":"I563*(I567+I570)/2*IF(I561<Resultados!$C$13,1,0)","v":0},{"$f":"J563*(J567+J570)/2*IF(J561<Resultados!$C$13,1,0)","v":0},{"$f":"K563*(K567+K570)/2*IF(K561<Resultados!$C$13,1,0)","v":{"v":15326.070874362025,"d":"15,326"}},{"$f":"L563*(L567+L570)/2*IF(L561<Resultados!$C$13,1,0)","v":{"v":50097.14488897191,"d":"50,097"}},{"$f":"M563*(M567+M570)/2*IF(M561<Resultados!$C$13,1,0)","v":0},{"$f":"N563*(N567+N570)/2*IF(N561<Resultados!$C$13,1,0)","v":0},{"$f":"O563*(O567+O570)/2*IF(O561<Resultados!$C$13,1,0)","v":0},{"$f":"P563*(P567+P570)/2*IF(P561<Resultados!$C$13,1,0)","v":0},{"$f":"Q563*(Q567+Q570)/2*IF(Q561<Resultados!$C$13,1,0)","v":0},{"$f":"R563*(R567+R570)/2*IF(R561<Resultados!$C$13,1,0)","v":0},{"$f":"S563*(S567+S570)/2*IF(S561<Resultados!$C$13,1,0)","v":0},{"$f":"T563*(T567+T570)/2*IF(T561<Resultados!$C$13,1,0)","v":0},{"$f":"U563*(U567+U570)/2*IF(U561<Resultados!$C$13,1,0)","v":0},{"$f":"V563*(V567+V570)/2*IF(V561<Resultados!$C$13,1,0)","v":0},{"$f":"W563*(W567+W570)/2*IF(W561<Resultados!$C$13,1,0)","v":0},{"$f":"X563*(X567+X570)/2*IF(X561<Resultados!$C$13,1,0)","v":0},{"$f":"Y563*(Y567+Y570)/2*IF(Y561<Resultados!$C$13,1,0)","v":0},{"$f":"Z563*(Z567+Z570)/2*IF(Z561<Resultados!$C$13,1,0)","v":0},{"$f":"AA563*(AA567+AA570)/2*IF(AA561<Resultados!$C$13,1,0)","v":0},{"$f":"AB563*(AB567+AB570)/2*IF(AB561<Resultados!$C$13,1,0)","v":0},{"$f":"AC563*(AC567+AC570)/2*IF(AC561<Resultados!$C$13,1,0)","v":0},{"$f":"AD563*(AD567+AD570)/2*IF(AD561<Resultados!$C$13,1,0)","v":0},{"$f":"AE563*(AE567+AE570)/2*IF(AE561<Resultados!$C$13,1,0)","v":0},{"$f":"AF563*(AF567+AF570)/2*IF(AF561<Resultados!$C$13,1,0)","v":0},{"$f":"AG563*(AG567+AG570)/2*IF(AG561<Resultados!$C$13,1,0)","v":0},{"$f":"AH563*(AH567+AH570)/2*IF(AH561<Resultados!$C$13,1,0)","v":0},{"$f":"AI563*(AI567+AI570)/2*IF(AI561<Resultados!$C$13,1,0)","v":0},{"$f":"AJ563*(AJ567+AJ570)/2*IF(AJ561<Resultados!$C$13,1,0)","v":0},{"$f":"AK563*(AK567+AK570)/2*IF(AK561<Resultados!$C$13,1,0)","v":0},{"$f":"AL563*(AL567+AL570)/2*IF(AL561<Resultados!$C$13,1,0)","v":0},{"$f":"AM563*(AM567+AM570)/2*IF(AM561<Resultados!$C$13,1,0)","v":0},{"$f":"AN563*(AN567+AN570)/2*IF(AN561<Resultados!$C$13,1,0)","v":0},{"$f":"AO563*(AO567+AO570)/2*IF(AO561<Resultados!$C$13,1,0)","v":0},{"$f":"AP563*(AP567+AP570)/2*IF(AP561<Resultados!$C$13,1,0)","v":0},{"$f":"AQ563*(AQ567+AQ570)/2*IF(AQ561<Resultados!$C$13,1,0)","v":0},{"$f":"AR563*(AR567+AR570)/2*IF(AR561<Resultados!$C$13,1,0)","v":0},{"$f":"AS563*(AS567+AS570)/2*IF(AS561<Resultados!$C$13,1,0)","v":0},{"$f":"AT563*(AT567+AT570)/2*IF(AT561<Resultados!$C$13,1,0)","v":0},{"$f":"AU563*(AU567+AU570)/2*IF(AU561<Resultados!$C$13,1,0)","v":0},{"$f":"AV563*(AV567+AV570)/2*IF(AV561<Resultados!$C$13,1,0)","v":0},{"$f":"AW563*(AW567+AW570)/2*IF(AW561<Resultados!$C$13,1,0)","v":0},{"$f":"AX563*(AX567+AX570)/2*IF(AX561<Resultados!$C$13,1,0)","v":0},{"$f":"AY563*(AY567+AY570)/2*IF(AY561<Resultados!$C$13,1,0)","v":0},{"$f":"AZ563*(AZ567+AZ570)/2*IF(AZ561<Resultados!$C$13,1,0)","v":0},{"$f":"BA563*(BA567+BA570)/2*IF(BA561<Resultados!$C$13,1,0)","v":0},{"$f":"BB563*(BB567+BB570)/2*IF(BB561<Resultados!$C$13,1,0)","v":0},{"$f":"BC563*(BC567+BC570)/2*IF(BC561<Resultados!$C$13,1,0)","v":0},{"$f":"BD563*(BD567+BD570)/2*IF(BD561<Resultados!$C$13,1,0)","v":0},{"$f":"BE563*(BE567+BE570)/2*IF(BE561<Resultados!$C$13,1,0)","v":0},{"$f":"BF563*(BF567+BF570)/2*IF(BF561<Resultados!$C$13,1,0)","v":0},{"$f":"BG563*(BG567+BG570)/2*IF(BG561<Resultados!$C$13,1,0)","v":0},{"$f":"BH563*(BH567+BH570)/2*IF(BH561<Resultados!$C$13,1,0)","v":0},{"$f":"BI563*(BI567+BI570)/2*IF(BI561<Resultados!$C$13,1,0)","v":0},{"$f":"BJ563*(BJ567+BJ570)/2*IF(BJ561<Resultados!$C$13,1,0)","v":0},{"$f":"BK563*(BK567+BK570)/2*IF(BK561<Resultados!$C$13,1,0)","v":0},{"$f":"BL563*(BL567+BL570)/2*IF(BL561<Resultados!$C$13,1,0)","v":0},{"$f":"BM563*(BM567+BM570)/2*IF(BM561<Resultados!$C$13,1,0)","v":0}]
[null,null,"Principal devido no final do periodo sem pagamento de juros",{"$nulls":3},0,{"$f":"IF(H561>Resultados!$C$13,G570,IF(H561=Resultados!$C$13,(H567+H568),(H567*(1+H563/2)+H568)/(1-H563/2)))","v":0},{"$f":"IF(I561>Resultados!$C$13,H570,IF(I561=Resultados!$C$13,(I567+I568),(I567*(1+I563/2)+I568)/(1-I563/2)))","v":0},{"$f":"IF(J561>Resultados!$C$13,I570,IF(J561=Resultados!$C$13,(J567+J568),(J567*(1+J563/2)+J568)/(1-J563/2)))","v":0},{"$f":"IF(K561>Resultados!$C$13,J570,IF(K561=Resultados!$C$13,(K567+K568),(K567*(1+K563/2)+K568)/(1-K563/2)))","v":{"v":287277.38851792086,"d":"287,277"}},{"$f":"IF(L561>Resultados!$C$13,K570,IF(L561=Resultados!$C$13,(L567+L568),(L567*(1+L563/2)+L568)/(1-L563/2)))","v":{"v":615080.3409317894,"d":"615,080"}},{"$f":"IF(M561>Resultados!$C$13,L570,IF(M561=Resultados!$C$13,(M567+M568),(M567*(1+M563/2)+M568)/(1-M563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(N561>Resultados!$C$13,M570,IF(N561=Resultados!$C$13,(N567+N568),(N567*(1+N563/2)+N568)/(1-N563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(O561>Resultados!$C$13,N570,IF(O561=Resultados!$C$13,(O567+O568),(O567*(1+O563/2)+O568)/(1-O563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(P561>Resultados!$C$13,O570,IF(P561=Resultados!$C$13,(P567+P568),(P567*(1+P563/2)+P568)/(1-P563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(Q561>Resultados!$C$13,P570,IF(Q561=Resultados!$C$13,(Q567+Q568),(Q567*(1+Q563/2)+Q568)/(1-Q563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(R561>Resultados!$C$13,Q570,IF(R561=Resultados!$C$13,(R567+R568),(R567*(1+R563/2)+R568)/(1-R563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(S561>Resultados!$C$13,R570,IF(S561=Resultados!$C$13,(S567+S568),(S567*(1+S563/2)+S568)/(1-S563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(T561>Resultados!$C$13,S570,IF(T561=Resultados!$C$13,(T567+T568),(T567*(1+T563/2)+T568)/(1-T563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(U561>Resultados!$C$13,T570,IF(U561=Resultados!$C$13,(U567+U568),(U567*(1+U563/2)+U568)/(1-U563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(V561>Resultados!$C$13,U570,IF(V561=Resultados!$C$13,(V567+V568),(V567*(1+V563/2)+V568)/(1-V563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(W561>Resultados!$C$13,V570,IF(W561=Resultados!$C$13,(W567+W568),(W567*(1+W563/2)+W568)/(1-W563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(X561>Resultados!$C$13,W570,IF(X561=Resultados!$C$13,(X567+X568),(X567*(1+X563/2)+X568)/(1-X563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(Y561>Resultados!$C$13,X570,IF(Y561=Resultados!$C$13,(Y567+Y568),(Y567*(1+Y563/2)+Y568)/(1-Y563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(Z561>Resultados!$C$13,Y570,IF(Z561=Resultados!$C$13,(Z567+Z568),(Z567*(1+Z563/2)+Z568)/(1-Z563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AA561>Resultados!$C$13,Z570,IF(AA561=Resultados!$C$13,(AA567+AA568),(AA567*(1+AA563/2)+AA568)/(1-AA563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AB561>Resultados!$C$13,AA570,IF(AB561=Resultados!$C$13,(AB567+AB568),(AB567*(1+AB563/2)+AB568)/(1-AB563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AC561>Resultados!$C$13,AB570,IF(AC561=Resultados!$C$13,(AC567+AC568),(AC567*(1+AC563/2)+AC568)/(1-AC563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AD561>Resultados!$C$13,AC570,IF(AD561=Resultados!$C$13,(AD567+AD568),(AD567*(1+AD563/2)+AD568)/(1-AD563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AE561>Resultados!$C$13,AD570,IF(AE561=Resultados!$C$13,(AE567+AE568),(AE567*(1+AE563/2)+AE568)/(1-AE563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AF561>Resultados!$C$13,AE570,IF(AF561=Resultados!$C$13,(AF567+AF568),(AF567*(1+AF563/2)+AF568)/(1-AF563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AG561>Resultados!$C$13,AF570,IF(AG561=Resultados!$C$13,(AG567+AG568),(AG567*(1+AG563/2)+AG568)/(1-AG563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AH561>Resultados!$C$13,AG570,IF(AH561=Resultados!$C$13,(AH567+AH568),(AH567*(1+AH563/2)+AH568)/(1-AH563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AI561>Resultados!$C$13,AH570,IF(AI561=Resultados!$C$13,(AI567+AI568),(AI567*(1+AI563/2)+AI568)/(1-AI563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AJ561>Resultados!$C$13,AI570,IF(AJ561=Resultados!$C$13,(AJ567+AJ568),(AJ567*(1+AJ563/2)+AJ568)/(1-AJ563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AK561>Resultados!$C$13,AJ570,IF(AK561=Resultados!$C$13,(AK567+AK568),(AK567*(1+AK563/2)+AK568)/(1-AK563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AL561>Resultados!$C$13,AK570,IF(AL561=Resultados!$C$13,(AL567+AL568),(AL567*(1+AL563/2)+AL568)/(1-AL563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AM561>Resultados!$C$13,AL570,IF(AM561=Resultados!$C$13,(AM567+AM568),(AM567*(1+AM563/2)+AM568)/(1-AM563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AN561>Resultados!$C$13,AM570,IF(AN561=Resultados!$C$13,(AN567+AN568),(AN567*(1+AN563/2)+AN568)/(1-AN563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AO561>Resultados!$C$13,AN570,IF(AO561=Resultados!$C$13,(AO567+AO568),(AO567*(1+AO563/2)+AO568)/(1-AO563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AP561>Resultados!$C$13,AO570,IF(AP561=Resultados!$C$13,(AP567+AP568),(AP567*(1+AP563/2)+AP568)/(1-AP563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AQ561>Resultados!$C$13,AP570,IF(AQ561=Resultados!$C$13,(AQ567+AQ568),(AQ567*(1+AQ563/2)+AQ568)/(1-AQ563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AR561>Resultados!$C$13,AQ570,IF(AR561=Resultados!$C$13,(AR567+AR568),(AR567*(1+AR563/2)+AR568)/(1-AR563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AS561>Resultados!$C$13,AR570,IF(AS561=Resultados!$C$13,(AS567+AS568),(AS567*(1+AS563/2)+AS568)/(1-AS563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AT561>Resultados!$C$13,AS570,IF(AT561=Resultados!$C$13,(AT567+AT568),(AT567*(1+AT563/2)+AT568)/(1-AT563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AU561>Resultados!$C$13,AT570,IF(AU561=Resultados!$C$13,(AU567+AU568),(AU567*(1+AU563/2)+AU568)/(1-AU563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AV561>Resultados!$C$13,AU570,IF(AV561=Resultados!$C$13,(AV567+AV568),(AV567*(1+AV563/2)+AV568)/(1-AV563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AW561>Resultados!$C$13,AV570,IF(AW561=Resultados!$C$13,(AW567+AW568),(AW567*(1+AW563/2)+AW568)/(1-AW563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AX561>Resultados!$C$13,AW570,IF(AX561=Resultados!$C$13,(AX567+AX568),(AX567*(1+AX563/2)+AX568)/(1-AX563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AY561>Resultados!$C$13,AX570,IF(AY561=Resultados!$C$13,(AY567+AY568),(AY567*(1+AY563/2)+AY568)/(1-AY563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AZ561>Resultados!$C$13,AY570,IF(AZ561=Resultados!$C$13,(AZ567+AZ568),(AZ567*(1+AZ563/2)+AZ568)/(1-AZ563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BA561>Resultados!$C$13,AZ570,IF(BA561=Resultados!$C$13,(BA567+BA568),(BA567*(1+BA563/2)+BA568)/(1-BA563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BB561>Resultados!$C$13,BA570,IF(BB561=Resultados!$C$13,(BB567+BB568),(BB567*(1+BB563/2)+BB568)/(1-BB563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BC561>Resultados!$C$13,BB570,IF(BC561=Resultados!$C$13,(BC567+BC568),(BC567*(1+BC563/2)+BC568)/(1-BC563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BD561>Resultados!$C$13,BC570,IF(BD561=Resultados!$C$13,(BD567+BD568),(BD567*(1+BD563/2)+BD568)/(1-BD563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BE561>Resultados!$C$13,BD570,IF(BE561=Resultados!$C$13,(BE567+BE568),(BE567*(1+BE563/2)+BE568)/(1-BE563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BF561>Resultados!$C$13,BE570,IF(BF561=Resultados!$C$13,(BF567+BF568),(BF567*(1+BF563/2)+BF568)/(1-BF563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BG561>Resultados!$C$13,BF570,IF(BG561=Resultados!$C$13,(BG567+BG568),(BG567*(1+BG563/2)+BG568)/(1-BG563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BH561>Resultados!$C$13,BG570,IF(BH561=Resultados!$C$13,(BH567+BH568),(BH567*(1+BH563/2)+BH568)/(1-BH563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BI561>Resultados!$C$13,BH570,IF(BI561=Resultados!$C$13,(BI567+BI568),(BI567*(1+BI563/2)+BI568)/(1-BI563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BJ561>Resultados!$C$13,BI570,IF(BJ561=Resultados!$C$13,(BJ567+BJ568),(BJ567*(1+BJ563/2)+BJ568)/(1-BJ563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BK561>Resultados!$C$13,BJ570,IF(BK561=Resultados!$C$13,(BK567+BK568),(BK567*(1+BK563/2)+BK568)/(1-BK563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BL561>Resultados!$C$13,BK570,IF(BL561=Resultados!$C$13,(BL567+BL568),(BL567*(1+BL563/2)+BL568)/(1-BL563/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BM561>Resultados!$C$13,BL570,IF(BM561=Resultados!$C$13,(BM567+BM568),(BM567*(1+BM563/2)+BM568)/(1-BM563/2)))","v":{"v":620985.8399407882,"d":"620,986"}}]
[]
[null,null,"Principal máximo",null,null,{"$f":"MAX(G570:BM570)","v":{"v":620985.8399407882,"d":"620,986"}}]
[]
[]
[null,"Amortização da dívida no regime linear (calculo zerado antes do primeiro ano de pagameto da dívida)"]
[]
[null,null,"Pagamento anual de principal",null,null,{"$f":"F572/'Premissas do projeto'!$G$61","v":{"v":31049.29199703941,"d":"31,049"}}]
[]
[null,null,"Principal devido no inicio do periodo",{"$nulls":4},{"$f":"IF(H561<Resultados!$C$13,0,IF(H561=Resultados!$C$13,H570,G582))","v":0},{"$f":"IF(I561<Resultados!$C$13,0,IF(I561=Resultados!$C$13,I570,H582))","v":0},{"$f":"IF(J561<Resultados!$C$13,0,IF(J561=Resultados!$C$13,J570,I582))","v":0},{"$f":"IF(K561<Resultados!$C$13,0,IF(K561=Resultados!$C$13,K570,J582))","v":0},{"$f":"IF(L561<Resultados!$C$13,0,IF(L561=Resultados!$C$13,L570,K582))","v":0},{"$f":"IF(M561<Resultados!$C$13,0,IF(M561=Resultados!$C$13,M570,L582))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(N561<Resultados!$C$13,0,IF(N561=Resultados!$C$13,N570,M582))","v":{"v":589936.5479437488,"d":"589,937"}},{"$f":"IF(O561<Resultados!$C$13,0,IF(O561=Resultados!$C$13,O570,N582))","v":{"v":558887.2559467093,"d":"558,887"}},{"$f":"IF(P561<Resultados!$C$13,0,IF(P561=Resultados!$C$13,P570,O582))","v":{"v":527837.9639496699,"d":"527,838"}},{"$f":"IF(Q561<Resultados!$C$13,0,IF(Q561=Resultados!$C$13,Q570,P582))","v":{"v":496788.67195263045,"d":"496,789"}},{"$f":"IF(R561<Resultados!$C$13,0,IF(R561=Resultados!$C$13,R570,Q582))","v":{"v":465739.37995559105,"d":"465,739"}},{"$f":"IF(S561<Resultados!$C$13,0,IF(S561=Resultados!$C$13,S570,R582))","v":{"v":434690.08795855165,"d":"434,690"}},{"$f":"IF(T561<Resultados!$C$13,0,IF(T561=Resultados!$C$13,T570,S582))","v":{"v":403640.79596151225,"d":"403,641"}},{"$f":"IF(U561<Resultados!$C$13,0,IF(U561=Resultados!$C$13,U570,T582))","v":{"v":372591.50396447285,"d":"372,592"}},{"$f":"IF(V561<Resultados!$C$13,0,IF(V561=Resultados!$C$13,V570,U582))","v":{"v":341542.21196743345,"d":"341,542"}},{"$f":"IF(W561<Resultados!$C$13,0,IF(W561=Resultados!$C$13,W570,V582))","v":{"v":310492.91997039405,"d":"310,493"}},{"$f":"IF(X561<Resultados!$C$13,0,IF(X561=Resultados!$C$13,X570,W582))","v":{"v":279443.62797335465,"d":"279,444"}},{"$f":"IF(Y561<Resultados!$C$13,0,IF(Y561=Resultados!$C$13,Y570,X582))","v":{"v":248394.33597631525,"d":"248,394"}},{"$f":"IF(Z561<Resultados!$C$13,0,IF(Z561=Resultados!$C$13,Z570,Y582))","v":{"v":217345.04397927586,"d":"217,345"}},{"$f":"IF(AA561<Resultados!$C$13,0,IF(AA561=Resultados!$C$13,AA570,Z582))","v":{"v":186295.75198223646,"d":"186,296"}},{"$f":"IF(AB561<Resultados!$C$13,0,IF(AB561=Resultados!$C$13,AB570,AA582))","v":{"v":155246.45998519706,"d":"155,246"}},{"$f":"IF(AC561<Resultados!$C$13,0,IF(AC561=Resultados!$C$13,AC570,AB582))","v":{"v":124197.16798815764,"d":"124,197"}},{"$f":"IF(AD561<Resultados!$C$13,0,IF(AD561=Resultados!$C$13,AD570,AC582))","v":{"v":93147.87599111823,"d":"93,148"}},{"$f":"IF(AE561<Resultados!$C$13,0,IF(AE561=Resultados!$C$13,AE570,AD582))","v":{"v":62098.583994078814,"d":"62,099"}},{"$f":"IF(AF561<Resultados!$C$13,0,IF(AF561=Resultados!$C$13,AF570,AE582))","v":{"v":31049.291997039403,"d":"31,049"}},{"$f":"IF(AG561<Resultados!$C$13,0,IF(AG561=Resultados!$C$13,AG570,AF582))","v":0},{"$f":"IF(AH561<Resultados!$C$13,0,IF(AH561=Resultados!$C$13,AH570,AG582))","v":0},{"$f":"IF(AI561<Resultados!$C$13,0,IF(AI561=Resultados!$C$13,AI570,AH582))","v":0},{"$f":"IF(AJ561<Resultados!$C$13,0,IF(AJ561=Resultados!$C$13,AJ570,AI582))","v":0},{"$f":"IF(AK561<Resultados!$C$13,0,IF(AK561=Resultados!$C$13,AK570,AJ582))","v":0},{"$f":"IF(AL561<Resultados!$C$13,0,IF(AL561=Resultados!$C$13,AL570,AK582))","v":0},{"$f":"IF(AM561<Resultados!$C$13,0,IF(AM561=Resultados!$C$13,AM570,AL582))","v":0},{"$f":"IF(AN561<Resultados!$C$13,0,IF(AN561=Resultados!$C$13,AN570,AM582))","v":0},{"$f":"IF(AO561<Resultados!$C$13,0,IF(AO561=Resultados!$C$13,AO570,AN582))","v":0},{"$f":"IF(AP561<Resultados!$C$13,0,IF(AP561=Resultados!$C$13,AP570,AO582))","v":0},{"$f":"IF(AQ561<Resultados!$C$13,0,IF(AQ561=Resultados!$C$13,AQ570,AP582))","v":0},{"$f":"IF(AR561<Resultados!$C$13,0,IF(AR561=Resultados!$C$13,AR570,AQ582))","v":0},{"$f":"IF(AS561<Resultados!$C$13,0,IF(AS561=Resultados!$C$13,AS570,AR582))","v":0},{"$f":"IF(AT561<Resultados!$C$13,0,IF(AT561=Resultados!$C$13,AT570,AS582))","v":0},{"$f":"IF(AU561<Resultados!$C$13,0,IF(AU561=Resultados!$C$13,AU570,AT582))","v":0},{"$f":"IF(AV561<Resultados!$C$13,0,IF(AV561=Resultados!$C$13,AV570,AU582))","v":0},{"$f":"IF(AW561<Resultados!$C$13,0,IF(AW561=Resultados!$C$13,AW570,AV582))","v":0},{"$f":"IF(AX561<Resultados!$C$13,0,IF(AX561=Resultados!$C$13,AX570,AW582))","v":0},{"$f":"IF(AY561<Resultados!$C$13,0,IF(AY561=Resultados!$C$13,AY570,AX582))","v":0},{"$f":"IF(AZ561<Resultados!$C$13,0,IF(AZ561=Resultados!$C$13,AZ570,AY582))","v":0},{"$f":"IF(BA561<Resultados!$C$13,0,IF(BA561=Resultados!$C$13,BA570,AZ582))","v":0},{"$f":"IF(BB561<Resultados!$C$13,0,IF(BB561=Resultados!$C$13,BB570,BA582))","v":0},{"$f":"IF(BC561<Resultados!$C$13,0,IF(BC561=Resultados!$C$13,BC570,BB582))","v":0},{"$f":"IF(BD561<Resultados!$C$13,0,IF(BD561=Resultados!$C$13,BD570,BC582))","v":0},{"$f":"IF(BE561<Resultados!$C$13,0,IF(BE561=Resultados!$C$13,BE570,BD582))","v":0},{"$f":"IF(BF561<Resultados!$C$13,0,IF(BF561=Resultados!$C$13,BF570,BE582))","v":0},{"$f":"IF(BG561<Resultados!$C$13,0,IF(BG561=Resultados!$C$13,BG570,BF582))","v":0},{"$f":"IF(BH561<Resultados!$C$13,0,IF(BH561=Resultados!$C$13,BH570,BG582))","v":0},{"$f":"IF(BI561<Resultados!$C$13,0,IF(BI561=Resultados!$C$13,BI570,BH582))","v":0},{"$f":"IF(BJ561<Resultados!$C$13,0,IF(BJ561=Resultados!$C$13,BJ570,BI582))","v":0},{"$f":"IF(BK561<Resultados!$C$13,0,IF(BK561=Resultados!$C$13,BK570,BJ582))","v":0},{"$f":"IF(BL561<Resultados!$C$13,0,IF(BL561=Resultados!$C$13,BL570,BK582))","v":0},{"$f":"IF(BM561<Resultados!$C$13,0,IF(BM561=Resultados!$C$13,BM570,BL582))","v":0}]
[null,null,"Principal pago durante o período",{"$nulls":4},{"$f":"-IF(OR(H561<Resultados!$C$13,H561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(I561<Resultados!$C$13,I561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(J561<Resultados!$C$13,J561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(K561<Resultados!$C$13,K561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(L561<Resultados!$C$13,L561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(M561<Resultados!$C$13,M561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(N561<Resultados!$C$13,N561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(O561<Resultados!$C$13,O561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(P561<Resultados!$C$13,P561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(Q561<Resultados!$C$13,Q561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(R561<Resultados!$C$13,R561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(S561<Resultados!$C$13,S561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(T561<Resultados!$C$13,T561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(U561<Resultados!$C$13,U561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(V561<Resultados!$C$13,V561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(W561<Resultados!$C$13,W561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(X561<Resultados!$C$13,X561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(Y561<Resultados!$C$13,Y561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(Z561<Resultados!$C$13,Z561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AA561<Resultados!$C$13,AA561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AB561<Resultados!$C$13,AB561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AC561<Resultados!$C$13,AC561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AD561<Resultados!$C$13,AD561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AE561<Resultados!$C$13,AE561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AF561<Resultados!$C$13,AF561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AG561<Resultados!$C$13,AG561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AH561<Resultados!$C$13,AH561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AI561<Resultados!$C$13,AI561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AJ561<Resultados!$C$13,AJ561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AK561<Resultados!$C$13,AK561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AL561<Resultados!$C$13,AL561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AM561<Resultados!$C$13,AM561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AN561<Resultados!$C$13,AN561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AO561<Resultados!$C$13,AO561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AP561<Resultados!$C$13,AP561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AQ561<Resultados!$C$13,AQ561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AR561<Resultados!$C$13,AR561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AS561<Resultados!$C$13,AS561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AT561<Resultados!$C$13,AT561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AU561<Resultados!$C$13,AU561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AV561<Resultados!$C$13,AV561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AW561<Resultados!$C$13,AW561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AX561<Resultados!$C$13,AX561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AY561<Resultados!$C$13,AY561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(AZ561<Resultados!$C$13,AZ561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BA561<Resultados!$C$13,BA561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BB561<Resultados!$C$13,BB561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BC561<Resultados!$C$13,BC561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BD561<Resultados!$C$13,BD561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BE561<Resultados!$C$13,BE561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BF561<Resultados!$C$13,BF561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BG561<Resultados!$C$13,BG561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BH561<Resultados!$C$13,BH561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BI561<Resultados!$C$13,BI561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BJ561<Resultados!$C$13,BJ561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BK561<Resultados!$C$13,BK561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BL561<Resultados!$C$13,BL561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0},{"$f":"-IF(OR(BM561<Resultados!$C$13,BM561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$577)","v":0}]
[null,null,"Juros pagos durante o período",{"$nulls":4},{"$f":"-H$563*(H579+H582)/2","v":0},{"$f":"-I$563*(I579+I582)/2","v":0},0,0,0,{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal devido no fim do periodo",{"$nulls":3},0,{"$f":"H579+H580","v":0},{"$f":"I579+I580","v":0},0,0,0,{"v":589936.5479437488,"d":"589,937"},{"v":558887.2559467093,"d":"558,887"},{"v":527837.9639496699,"d":"527,838"},{"v":496788.67195263045,"d":"496,789"},{"v":465739.37995559105,"d":"465,739"},{"v":434690.08795855165,"d":"434,690"},{"v":403640.79596151225,"d":"403,641"},{"v":372591.50396447285,"d":"372,592"},{"v":341542.21196743345,"d":"341,542"},{"v":310492.91997039405,"d":"310,493"},{"v":279443.62797335465,"d":"279,444"},{"v":248394.33597631525,"d":"248,394"},{"v":217345.04397927586,"d":"217,345"},{"v":186295.75198223646,"d":"186,296"},{"v":155246.45998519706,"d":"155,246"},{"v":124197.16798815764,"d":"124,197"},{"v":93147.87599111823,"d":"93,148"},{"v":62098.583994078814,"d":"62,099"},{"v":31049.291997039403,"d":"31,049"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortização da dívida no regime de pagamentos constantes  (calculo zerado antes do primeiro ano de pagameto da dívida)"]
[]
[null,null,"Taxa de juro de referência",null,null,{"$f":"HLOOKUP(Resultados!C13,H561:BM563,3)","v":{"v":0.11537345268827134,"d":"11.54%"}}]
[null,null,"Pagamento anual juros + principal",null,null,{"$f":"F572*(IF(F586=0,1/'Premissas do projeto'!G61,F586/(1-1/(1+F586)^'Premissas do projeto'!G61)))","v":{"v":80737.48376661523,"d":"80,737"}}]
[]
[null,null,"Principal devido no inicio do periodo",{"$nulls":4},{"$f":"IF(H561<Resultados!$C$13,0,IF(H561=Resultados!$C$13,H570,G582))","v":0},{"$f":"IF(I561<Resultados!$C$13,0,IF(I561=Resultados!$C$13,I570,H582))","v":0},{"$f":"IF(J561<Resultados!$C$13,0,IF(J561=Resultados!$C$13,J570,I582))","v":0},{"$f":"IF(K561<Resultados!$C$13,0,IF(K561=Resultados!$C$13,K570,J582))","v":0},{"$f":"IF(L561<Resultados!$C$13,0,IF(L561=Resultados!$C$13,L570,K582))","v":0},{"$f":"IF(M561<Resultados!$C$13,0,IF(M561=Resultados!$C$13,M570,L582))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(N561<Resultados!$C$13,0,IF(N561=Resultados!$C$13,N570,M582))","v":{"v":589936.5479437488,"d":"589,937"}},{"$f":"IF(O561<Resultados!$C$13,0,IF(O561=Resultados!$C$13,O570,N582))","v":{"v":558887.2559467093,"d":"558,887"}},{"$f":"IF(P561<Resultados!$C$13,0,IF(P561=Resultados!$C$13,P570,O582))","v":{"v":527837.9639496699,"d":"527,838"}},{"$f":"IF(Q561<Resultados!$C$13,0,IF(Q561=Resultados!$C$13,Q570,P582))","v":{"v":496788.67195263045,"d":"496,789"}},{"$f":"IF(R561<Resultados!$C$13,0,IF(R561=Resultados!$C$13,R570,Q582))","v":{"v":465739.37995559105,"d":"465,739"}},{"$f":"IF(S561<Resultados!$C$13,0,IF(S561=Resultados!$C$13,S570,R582))","v":{"v":434690.08795855165,"d":"434,690"}},{"$f":"IF(T561<Resultados!$C$13,0,IF(T561=Resultados!$C$13,T570,S582))","v":{"v":403640.79596151225,"d":"403,641"}},{"$f":"IF(U561<Resultados!$C$13,0,IF(U561=Resultados!$C$13,U570,T582))","v":{"v":372591.50396447285,"d":"372,592"}},{"$f":"IF(V561<Resultados!$C$13,0,IF(V561=Resultados!$C$13,V570,U582))","v":{"v":341542.21196743345,"d":"341,542"}},{"$f":"IF(W561<Resultados!$C$13,0,IF(W561=Resultados!$C$13,W570,V582))","v":{"v":310492.91997039405,"d":"310,493"}},{"$f":"IF(X561<Resultados!$C$13,0,IF(X561=Resultados!$C$13,X570,W582))","v":{"v":279443.62797335465,"d":"279,444"}},{"$f":"IF(Y561<Resultados!$C$13,0,IF(Y561=Resultados!$C$13,Y570,X582))","v":{"v":248394.33597631525,"d":"248,394"}},{"$f":"IF(Z561<Resultados!$C$13,0,IF(Z561=Resultados!$C$13,Z570,Y582))","v":{"v":217345.04397927586,"d":"217,345"}},{"$f":"IF(AA561<Resultados!$C$13,0,IF(AA561=Resultados!$C$13,AA570,Z582))","v":{"v":186295.75198223646,"d":"186,296"}},{"$f":"IF(AB561<Resultados!$C$13,0,IF(AB561=Resultados!$C$13,AB570,AA582))","v":{"v":155246.45998519706,"d":"155,246"}},{"$f":"IF(AC561<Resultados!$C$13,0,IF(AC561=Resultados!$C$13,AC570,AB582))","v":{"v":124197.16798815764,"d":"124,197"}},{"$f":"IF(AD561<Resultados!$C$13,0,IF(AD561=Resultados!$C$13,AD570,AC582))","v":{"v":93147.87599111823,"d":"93,148"}},{"$f":"IF(AE561<Resultados!$C$13,0,IF(AE561=Resultados!$C$13,AE570,AD582))","v":{"v":62098.583994078814,"d":"62,099"}},{"$f":"IF(AF561<Resultados!$C$13,0,IF(AF561=Resultados!$C$13,AF570,AE582))","v":{"v":31049.291997039403,"d":"31,049"}},{"$f":"IF(AG561<Resultados!$C$13,0,IF(AG561=Resultados!$C$13,AG570,AF582))","v":0},{"$f":"IF(AH561<Resultados!$C$13,0,IF(AH561=Resultados!$C$13,AH570,AG582))","v":0},{"$f":"IF(AI561<Resultados!$C$13,0,IF(AI561=Resultados!$C$13,AI570,AH582))","v":0},{"$f":"IF(AJ561<Resultados!$C$13,0,IF(AJ561=Resultados!$C$13,AJ570,AI582))","v":0},{"$f":"IF(AK561<Resultados!$C$13,0,IF(AK561=Resultados!$C$13,AK570,AJ582))","v":0},{"$f":"IF(AL561<Resultados!$C$13,0,IF(AL561=Resultados!$C$13,AL570,AK582))","v":0},{"$f":"IF(AM561<Resultados!$C$13,0,IF(AM561=Resultados!$C$13,AM570,AL582))","v":0},{"$f":"IF(AN561<Resultados!$C$13,0,IF(AN561=Resultados!$C$13,AN570,AM582))","v":0},{"$f":"IF(AO561<Resultados!$C$13,0,IF(AO561=Resultados!$C$13,AO570,AN582))","v":0},{"$f":"IF(AP561<Resultados!$C$13,0,IF(AP561=Resultados!$C$13,AP570,AO582))","v":0},{"$f":"IF(AQ561<Resultados!$C$13,0,IF(AQ561=Resultados!$C$13,AQ570,AP582))","v":0},{"$f":"IF(AR561<Resultados!$C$13,0,IF(AR561=Resultados!$C$13,AR570,AQ582))","v":0},{"$f":"IF(AS561<Resultados!$C$13,0,IF(AS561=Resultados!$C$13,AS570,AR582))","v":0},{"$f":"IF(AT561<Resultados!$C$13,0,IF(AT561=Resultados!$C$13,AT570,AS582))","v":0},{"$f":"IF(AU561<Resultados!$C$13,0,IF(AU561=Resultados!$C$13,AU570,AT582))","v":0},{"$f":"IF(AV561<Resultados!$C$13,0,IF(AV561=Resultados!$C$13,AV570,AU582))","v":0},{"$f":"IF(AW561<Resultados!$C$13,0,IF(AW561=Resultados!$C$13,AW570,AV582))","v":0},{"$f":"IF(AX561<Resultados!$C$13,0,IF(AX561=Resultados!$C$13,AX570,AW582))","v":0},{"$f":"IF(AY561<Resultados!$C$13,0,IF(AY561=Resultados!$C$13,AY570,AX582))","v":0},{"$f":"IF(AZ561<Resultados!$C$13,0,IF(AZ561=Resultados!$C$13,AZ570,AY582))","v":0},{"$f":"IF(BA561<Resultados!$C$13,0,IF(BA561=Resultados!$C$13,BA570,AZ582))","v":0},{"$f":"IF(BB561<Resultados!$C$13,0,IF(BB561=Resultados!$C$13,BB570,BA582))","v":0},{"$f":"IF(BC561<Resultados!$C$13,0,IF(BC561=Resultados!$C$13,BC570,BB582))","v":0},{"$f":"IF(BD561<Resultados!$C$13,0,IF(BD561=Resultados!$C$13,BD570,BC582))","v":0},{"$f":"IF(BE561<Resultados!$C$13,0,IF(BE561=Resultados!$C$13,BE570,BD582))","v":0},{"$f":"IF(BF561<Resultados!$C$13,0,IF(BF561=Resultados!$C$13,BF570,BE582))","v":0},{"$f":"IF(BG561<Resultados!$C$13,0,IF(BG561=Resultados!$C$13,BG570,BF582))","v":0},{"$f":"IF(BH561<Resultados!$C$13,0,IF(BH561=Resultados!$C$13,BH570,BG582))","v":0},{"$f":"IF(BI561<Resultados!$C$13,0,IF(BI561=Resultados!$C$13,BI570,BH582))","v":0},{"$f":"IF(BJ561<Resultados!$C$13,0,IF(BJ561=Resultados!$C$13,BJ570,BI582))","v":0},{"$f":"IF(BK561<Resultados!$C$13,0,IF(BK561=Resultados!$C$13,BK570,BJ582))","v":0},{"$f":"IF(BL561<Resultados!$C$13,0,IF(BL561=Resultados!$C$13,BL570,BK582))","v":0},{"$f":"IF(BM561<Resultados!$C$13,0,IF(BM561=Resultados!$C$13,BM570,BL582))","v":0}]
[null,null,"Principal pago durante o período",{"$nulls":4},{"$f":"H593-H591","v":0},{"$f":"I593-I591","v":0},0,0,0,{"v":-9092.203342120265,"d":"(9,092)"},{"v":-12674.467363345015,"d":"(12,674)"},{"v":-16256.731384569764,"d":"(16,257)"},{"v":-19838.99540579452,"d":"(19,839)"},{"v":-23421.25942701927,"d":"(23,421)"},{"v":-27003.523448244014,"d":"(27,004)"},{"v":-30585.787469468763,"d":"(30,586)"},{"v":-34168.05149069351,"d":"(34,168)"},{"v":-37750.315511918256,"d":"(37,750)"},{"v":-41332.579533143005,"d":"(41,333)"},{"v":-44914.843554367755,"d":"(44,915)"},{"v":-48497.1075755925,"d":"(48,497)"},{"v":-52079.37159681725,"d":"(52,079)"},{"v":-55661.635618042,"d":"(55,662)"},{"v":-59243.89963926674,"d":"(59,244)"},{"v":-62826.16366049149,"d":"(62,826)"},{"v":-66408.42768171623,"d":"(66,408)"},{"v":-69990.69170294098,"d":"(69,991)"},{"v":-73572.95572416573,"d":"(73,573)"},{"v":-77155.21974539048,"d":"(77,155)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros pagos durante o período",{"$nulls":4},{"$f":"-H$563*H589","v":0},{"$f":"-I$563*I589","v":0},0,0,0,{"v":-71645.28042449497,"d":"(71,645)"},{"v":-68063.01640327022,"d":"(68,063)"},{"v":-64480.752382045466,"d":"(64,481)"},{"v":-60898.48836082071,"d":"(60,898)"},{"v":-57316.22433959596,"d":"(57,316)"},{"v":-53733.96031837122,"d":"(53,734)"},{"v":-50151.69629714647,"d":"(50,152)"},{"v":-46569.43227592172,"d":"(46,569)"},{"v":-42987.168254696975,"d":"(42,987)"},{"v":-39404.904233472225,"d":"(39,405)"},{"v":-35822.640212247476,"d":"(35,823)"},{"v":-32240.376191022733,"d":"(32,240)"},{"v":-28658.112169797983,"d":"(28,658)"},{"v":-25075.848148573237,"d":"(25,076)"},{"v":-21493.58412734849,"d":"(21,494)"},{"v":-17911.32010612374,"d":"(17,911)"},{"v":-14329.056084898994,"d":"(14,329)"},{"v":-10746.792063674246,"d":"(10,747)"},{"v":-7164.528042449496,"d":"(7,165)"},{"v":-3582.2640212247475,"d":"(3,582)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal devido no fim do periodo",{"$nulls":3},0,{"$f":"H589+H590","v":0},{"$f":"I589+I590","v":0},0,0,0,{"v":611893.636598668,"d":"611,894"},{"v":577262.0805804038,"d":"577,262"},{"v":542630.5245621395,"d":"542,631"},{"v":507998.9685438753,"d":"507,999"},{"v":473367.4125256112,"d":"473,367"},{"v":438735.856507347,"d":"438,736"},{"v":404104.3004890829,"d":"404,104"},{"v":369472.7444708187,"d":"369,473"},{"v":334841.1884525546,"d":"334,841"},{"v":300209.6324342904,"d":"300,210"},{"v":265578.0764160263,"d":"265,578"},{"v":230946.52039776216,"d":"230,947"},{"v":196314.964379498,"d":"196,315"},{"v":161683.40836123386,"d":"161,683"},{"v":127051.85234296971,"d":"127,052"},{"v":92420.29632470556,"d":"92,420"},{"v":57788.74030644141,"d":"57,789"},{"v":23157.184288177246,"d":"23,157"},{"v":-11474.371730086918,"d":"(11,474)"},{"v":-46105.92774835108,"d":"(46,106)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pagamento juros + principal",{"$nulls":4},{"$f":"IF(OR(H561<Resultados!$C$13,H561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(I561<Resultados!$C$13,I561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(J561<Resultados!$C$13,J561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(K561<Resultados!$C$13,K561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(L561<Resultados!$C$13,L561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(M561<Resultados!$C$13,M561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(N561<Resultados!$C$13,N561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(O561<Resultados!$C$13,O561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(P561<Resultados!$C$13,P561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(Q561<Resultados!$C$13,Q561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(R561<Resultados!$C$13,R561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(S561<Resultados!$C$13,S561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(T561<Resultados!$C$13,T561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(U561<Resultados!$C$13,U561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(V561<Resultados!$C$13,V561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(W561<Resultados!$C$13,W561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(X561<Resultados!$C$13,X561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(Y561<Resultados!$C$13,Y561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(Z561<Resultados!$C$13,Z561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AA561<Resultados!$C$13,AA561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AB561<Resultados!$C$13,AB561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AC561<Resultados!$C$13,AC561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AD561<Resultados!$C$13,AD561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AE561<Resultados!$C$13,AE561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AF561<Resultados!$C$13,AF561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AG561<Resultados!$C$13,AG561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AH561<Resultados!$C$13,AH561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AI561<Resultados!$C$13,AI561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AJ561<Resultados!$C$13,AJ561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AK561<Resultados!$C$13,AK561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AL561<Resultados!$C$13,AL561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AM561<Resultados!$C$13,AM561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AN561<Resultados!$C$13,AN561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AO561<Resultados!$C$13,AO561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AP561<Resultados!$C$13,AP561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AQ561<Resultados!$C$13,AQ561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AR561<Resultados!$C$13,AR561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AS561<Resultados!$C$13,AS561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AT561<Resultados!$C$13,AT561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AU561<Resultados!$C$13,AU561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AV561<Resultados!$C$13,AV561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AW561<Resultados!$C$13,AW561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AX561<Resultados!$C$13,AX561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AY561<Resultados!$C$13,AY561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(AZ561<Resultados!$C$13,AZ561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BA561<Resultados!$C$13,BA561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BB561<Resultados!$C$13,BB561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BC561<Resultados!$C$13,BC561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BD561<Resultados!$C$13,BD561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BE561<Resultados!$C$13,BE561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BF561<Resultados!$C$13,BF561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BG561<Resultados!$C$13,BG561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BH561<Resultados!$C$13,BH561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BI561<Resultados!$C$13,BI561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BJ561<Resultados!$C$13,BJ561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BK561<Resultados!$C$13,BK561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BL561<Resultados!$C$13,BL561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0},{"$f":"IF(OR(BM561<Resultados!$C$13,BM561>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$587)","v":0}]
[]
[null,"Fluxo de dívida"]
[]
[null,null,"Principal devido no inicio do periodo",{"$nulls":4},{"$f":"G602","v":0},{"$f":"H602","v":0},0,0,{"v":287277.38851792086,"d":"287,277"},{"v":615080.3409317894,"d":"615,080"},{"v":589936.5479437488,"d":"589,937"},{"v":558887.2559467093,"d":"558,887"},{"v":527837.9639496699,"d":"527,838"},{"v":496788.67195263045,"d":"496,789"},{"v":465739.379955591,"d":"465,739"},{"v":434690.0879585516,"d":"434,690"},{"v":403640.7959615122,"d":"403,641"},{"v":372591.5039644728,"d":"372,592"},{"v":341542.2119674334,"d":"341,542"},{"v":310492.919970394,"d":"310,493"},{"v":279443.6279733546,"d":"279,444"},{"v":248394.3359763152,"d":"248,394"},{"v":217345.04397927577,"d":"217,345"},{"v":186295.75198223637,"d":"186,296"},{"v":155246.45998519697,"d":"155,246"},{"v":124197.16798815755,"d":"124,197"},{"v":93147.87599111813,"d":"93,148"},{"v":62098.58399407871,"d":"62,099"},{"v":31049.2919970393,"d":"31,049"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"}]
[null,null,"Principal recebido durante o perído",{"$nulls":4},{"$f":"H568","v":0},{"$f":"I568","v":0},0,{"v":271951.31764355884,"d":"271,951"},{"v":277705.8075248966,"d":"277,706"},{"v":5905.499008998822,"d":"5,905"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros acumulados durante o período",{"$nulls":4},{"$f":"IF(H561<Resultados!$C$13,H569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-H581,-H591))","v":0},{"$f":"IF(I561<Resultados!$C$13,I569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-I581,-I591))","v":0},{"$f":"IF(J561<Resultados!$C$13,J569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-J581,-J591))","v":0},{"$f":"IF(K561<Resultados!$C$13,K569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-K581,-K591))","v":{"v":15326.070874362025,"d":"15,326"}},{"$f":"IF(L561<Resultados!$C$13,L569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-L581,-L591))","v":{"v":50097.14488897191,"d":"50,097"}},{"$f":"IF(M561<Resultados!$C$13,M569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-M581,-M591))","v":{"v":69854.14841388259,"d":"69,854"}},{"$f":"IF(N561<Resultados!$C$13,N569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-N581,-N591))","v":{"v":66271.88439265784,"d":"66,272"}},{"$f":"IF(O561<Resultados!$C$13,O569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-O581,-O591))","v":{"v":62689.620371433084,"d":"62,690"}},{"$f":"IF(P561<Resultados!$C$13,P569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-P581,-P591))","v":{"v":59107.356350208334,"d":"59,107"}},{"$f":"IF(Q561<Resultados!$C$13,Q569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-Q581,-Q591))","v":{"v":55525.09232898359,"d":"55,525"}},{"$f":"IF(R561<Resultados!$C$13,R569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-R581,-R591))","v":{"v":51942.828307758835,"d":"51,943"}},{"$f":"IF(S561<Resultados!$C$13,S569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-S581,-S591))","v":{"v":48360.5642865341,"d":"48,361"}},{"$f":"IF(T561<Resultados!$C$13,T569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-T581,-T591))","v":{"v":44778.30026530934,"d":"44,778"}},{"$f":"IF(U561<Resultados!$C$13,U569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-U581,-U591))","v":{"v":41196.0362440846,"d":"41,196"}},{"$f":"IF(V561<Resultados!$C$13,V569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-V581,-V591))","v":{"v":37613.77222285985,"d":"37,614"}},{"$f":"IF(W561<Resultados!$C$13,W569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-W581,-W591))","v":{"v":34031.50820163511,"d":"34,032"}},{"$f":"IF(X561<Resultados!$C$13,X569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-X581,-X591))","v":{"v":30449.244180410355,"d":"30,449"}},{"$f":"IF(Y561<Resultados!$C$13,Y569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-Y581,-Y591))","v":{"v":26866.980159185612,"d":"26,867"}},{"$f":"IF(Z561<Resultados!$C$13,Z569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-Z581,-Z591))","v":{"v":23284.716137960862,"d":"23,285"}},{"$f":"IF(AA561<Resultados!$C$13,AA569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AA581,-AA591))","v":{"v":19702.452116736116,"d":"19,702"}},{"$f":"IF(AB561<Resultados!$C$13,AB569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AB581,-AB591))","v":{"v":16120.18809551137,"d":"16,120"}},{"$f":"IF(AC561<Resultados!$C$13,AC569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AC581,-AC591))","v":{"v":12537.924074286619,"d":"12,538"}},{"$f":"IF(AD561<Resultados!$C$13,AD569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AD581,-AD591))","v":{"v":8955.66005306187,"d":"8,956"}},{"$f":"IF(AE561<Resultados!$C$13,AE569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AE581,-AE591))","v":{"v":5373.396031837122,"d":"5,373"}},{"$f":"IF(AF561<Resultados!$C$13,AF569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AF581,-AF591))","v":{"v":1791.1320106123737,"d":"1,791"}},{"$f":"IF(AG561<Resultados!$C$13,AG569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AG581,-AG591))","v":0},{"$f":"IF(AH561<Resultados!$C$13,AH569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AH581,-AH591))","v":0},{"$f":"IF(AI561<Resultados!$C$13,AI569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AI581,-AI591))","v":0},{"$f":"IF(AJ561<Resultados!$C$13,AJ569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AJ581,-AJ591))","v":0},{"$f":"IF(AK561<Resultados!$C$13,AK569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AK581,-AK591))","v":0},{"$f":"IF(AL561<Resultados!$C$13,AL569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AL581,-AL591))","v":0},{"$f":"IF(AM561<Resultados!$C$13,AM569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AM581,-AM591))","v":0},{"$f":"IF(AN561<Resultados!$C$13,AN569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AN581,-AN591))","v":0},{"$f":"IF(AO561<Resultados!$C$13,AO569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AO581,-AO591))","v":0},{"$f":"IF(AP561<Resultados!$C$13,AP569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AP581,-AP591))","v":0},{"$f":"IF(AQ561<Resultados!$C$13,AQ569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AQ581,-AQ591))","v":0},{"$f":"IF(AR561<Resultados!$C$13,AR569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AR581,-AR591))","v":0},{"$f":"IF(AS561<Resultados!$C$13,AS569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AS581,-AS591))","v":0},{"$f":"IF(AT561<Resultados!$C$13,AT569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AT581,-AT591))","v":0},{"$f":"IF(AU561<Resultados!$C$13,AU569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AU581,-AU591))","v":0},{"$f":"IF(AV561<Resultados!$C$13,AV569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AV581,-AV591))","v":0},{"$f":"IF(AW561<Resultados!$C$13,AW569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AW581,-AW591))","v":0},{"$f":"IF(AX561<Resultados!$C$13,AX569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AX581,-AX591))","v":0},{"$f":"IF(AY561<Resultados!$C$13,AY569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AY581,-AY591))","v":0},{"$f":"IF(AZ561<Resultados!$C$13,AZ569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AZ581,-AZ591))","v":0},{"$f":"IF(BA561<Resultados!$C$13,BA569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BA581,-BA591))","v":0},{"$f":"IF(BB561<Resultados!$C$13,BB569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BB581,-BB591))","v":0},{"$f":"IF(BC561<Resultados!$C$13,BC569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BC581,-BC591))","v":0},{"$f":"IF(BD561<Resultados!$C$13,BD569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BD581,-BD591))","v":0},{"$f":"IF(BE561<Resultados!$C$13,BE569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BE581,-BE591))","v":0},{"$f":"IF(BF561<Resultados!$C$13,BF569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BF581,-BF591))","v":0},{"$f":"IF(BG561<Resultados!$C$13,BG569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BG581,-BG591))","v":0},{"$f":"IF(BH561<Resultados!$C$13,BH569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BH581,-BH591))","v":0},{"$f":"IF(BI561<Resultados!$C$13,BI569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BI581,-BI591))","v":0},{"$f":"IF(BJ561<Resultados!$C$13,BJ569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BJ581,-BJ591))","v":0},{"$f":"IF(BK561<Resultados!$C$13,BK569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BK581,-BK591))","v":0},{"$f":"IF(BL561<Resultados!$C$13,BL569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BL581,-BL591))","v":0},{"$f":"IF(BM561<Resultados!$C$13,BM569,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BM581,-BM591))","v":0}]
[null,null,"Juros pagos durante o período",{"$nulls":4},{"$f":"IF(H561<Resultados!$C$13,0,-H599)","v":0},{"$f":"IF(I561<Resultados!$C$13,0,-I599)","v":0},{"$f":"IF(J561<Resultados!$C$13,0,-J599)","v":0},{"$f":"IF(K561<Resultados!$C$13,0,-K599)","v":0},{"$f":"IF(L561<Resultados!$C$13,0,-L599)","v":0},{"$f":"IF(M561<Resultados!$C$13,0,-M599)","v":{"v":-69854.14841388259,"d":"(69,854)"}},{"$f":"IF(N561<Resultados!$C$13,0,-N599)","v":{"v":-66271.88439265784,"d":"(66,272)"}},{"$f":"IF(O561<Resultados!$C$13,0,-O599)","v":{"v":-62689.620371433084,"d":"(62,690)"}},{"$f":"IF(P561<Resultados!$C$13,0,-P599)","v":{"v":-59107.356350208334,"d":"(59,107)"}},{"$f":"IF(Q561<Resultados!$C$13,0,-Q599)","v":{"v":-55525.09232898359,"d":"(55,525)"}},{"$f":"IF(R561<Resultados!$C$13,0,-R599)","v":{"v":-51942.828307758835,"d":"(51,943)"}},{"$f":"IF(S561<Resultados!$C$13,0,-S599)","v":{"v":-48360.5642865341,"d":"(48,361)"}},{"$f":"IF(T561<Resultados!$C$13,0,-T599)","v":{"v":-44778.30026530934,"d":"(44,778)"}},{"$f":"IF(U561<Resultados!$C$13,0,-U599)","v":{"v":-41196.0362440846,"d":"(41,196)"}},{"$f":"IF(V561<Resultados!$C$13,0,-V599)","v":{"v":-37613.77222285985,"d":"(37,614)"}},{"$f":"IF(W561<Resultados!$C$13,0,-W599)","v":{"v":-34031.50820163511,"d":"(34,032)"}},{"$f":"IF(X561<Resultados!$C$13,0,-X599)","v":{"v":-30449.244180410355,"d":"(30,449)"}},{"$f":"IF(Y561<Resultados!$C$13,0,-Y599)","v":{"v":-26866.980159185612,"d":"(26,867)"}},{"$f":"IF(Z561<Resultados!$C$13,0,-Z599)","v":{"v":-23284.716137960862,"d":"(23,285)"}},{"$f":"IF(AA561<Resultados!$C$13,0,-AA599)","v":{"v":-19702.452116736116,"d":"(19,702)"}},{"$f":"IF(AB561<Resultados!$C$13,0,-AB599)","v":{"v":-16120.18809551137,"d":"(16,120)"}},{"$f":"IF(AC561<Resultados!$C$13,0,-AC599)","v":{"v":-12537.924074286619,"d":"(12,538)"}},{"$f":"IF(AD561<Resultados!$C$13,0,-AD599)","v":{"v":-8955.66005306187,"d":"(8,956)"}},{"$f":"IF(AE561<Resultados!$C$13,0,-AE599)","v":{"v":-5373.396031837122,"d":"(5,373)"}},{"$f":"IF(AF561<Resultados!$C$13,0,-AF599)","v":{"v":-1791.1320106123737,"d":"(1,791)"}},{"$f":"IF(AG561<Resultados!$C$13,0,-AG599)","v":0},{"$f":"IF(AH561<Resultados!$C$13,0,-AH599)","v":0},{"$f":"IF(AI561<Resultados!$C$13,0,-AI599)","v":0},{"$f":"IF(AJ561<Resultados!$C$13,0,-AJ599)","v":0},{"$f":"IF(AK561<Resultados!$C$13,0,-AK599)","v":0},{"$f":"IF(AL561<Resultados!$C$13,0,-AL599)","v":0},{"$f":"IF(AM561<Resultados!$C$13,0,-AM599)","v":0},{"$f":"IF(AN561<Resultados!$C$13,0,-AN599)","v":0},{"$f":"IF(AO561<Resultados!$C$13,0,-AO599)","v":0},{"$f":"IF(AP561<Resultados!$C$13,0,-AP599)","v":0},{"$f":"IF(AQ561<Resultados!$C$13,0,-AQ599)","v":0},{"$f":"IF(AR561<Resultados!$C$13,0,-AR599)","v":0},{"$f":"IF(AS561<Resultados!$C$13,0,-AS599)","v":0},{"$f":"IF(AT561<Resultados!$C$13,0,-AT599)","v":0},{"$f":"IF(AU561<Resultados!$C$13,0,-AU599)","v":0},{"$f":"IF(AV561<Resultados!$C$13,0,-AV599)","v":0},{"$f":"IF(AW561<Resultados!$C$13,0,-AW599)","v":0},{"$f":"IF(AX561<Resultados!$C$13,0,-AX599)","v":0},{"$f":"IF(AY561<Resultados!$C$13,0,-AY599)","v":0},{"$f":"IF(AZ561<Resultados!$C$13,0,-AZ599)","v":0},{"$f":"IF(BA561<Resultados!$C$13,0,-BA599)","v":0},{"$f":"IF(BB561<Resultados!$C$13,0,-BB599)","v":0},{"$f":"IF(BC561<Resultados!$C$13,0,-BC599)","v":0},{"$f":"IF(BD561<Resultados!$C$13,0,-BD599)","v":0},{"$f":"IF(BE561<Resultados!$C$13,0,-BE599)","v":0},{"$f":"IF(BF561<Resultados!$C$13,0,-BF599)","v":0},{"$f":"IF(BG561<Resultados!$C$13,0,-BG599)","v":0},{"$f":"IF(BH561<Resultados!$C$13,0,-BH599)","v":0},{"$f":"IF(BI561<Resultados!$C$13,0,-BI599)","v":0},{"$f":"IF(BJ561<Resultados!$C$13,0,-BJ599)","v":0},{"$f":"IF(BK561<Resultados!$C$13,0,-BK599)","v":0},{"$f":"IF(BL561<Resultados!$C$13,0,-BL599)","v":0},{"$f":"IF(BM561<Resultados!$C$13,0,-BM599)","v":0}]
[null,null,"Principal pago durante o período",{"$nulls":4},{"$f":"IF(H561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",H580,H590))","v":0},{"$f":"IF(I561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",I580,I590))","v":0},{"$f":"IF(J561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",J580,J590))","v":0},{"$f":"IF(K561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",K580,K590))","v":0},{"$f":"IF(L561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",L580,L590))","v":0},{"$f":"IF(M561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",M580,M590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(N561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",N580,N590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(O561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",O580,O590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(P561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",P580,P590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(Q561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",Q580,Q590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(R561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",R580,R590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(S561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",S580,S590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(T561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",T580,T590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(U561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",U580,U590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(V561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",V580,V590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(W561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",W580,W590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(X561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",X580,X590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(Y561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",Y580,Y590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(Z561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",Z580,Z590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AA561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AA580,AA590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AB561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AB580,AB590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AC561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AC580,AC590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AD561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AD580,AD590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AE561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AE580,AE590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AF561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AF580,AF590))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AG561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AG580,AG590))","v":0},{"$f":"IF(AH561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AH580,AH590))","v":0},{"$f":"IF(AI561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AI580,AI590))","v":0},{"$f":"IF(AJ561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AJ580,AJ590))","v":0},{"$f":"IF(AK561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AK580,AK590))","v":0},{"$f":"IF(AL561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AL580,AL590))","v":0},{"$f":"IF(AM561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AM580,AM590))","v":0},{"$f":"IF(AN561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AN580,AN590))","v":0},{"$f":"IF(AO561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AO580,AO590))","v":0},{"$f":"IF(AP561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AP580,AP590))","v":0},{"$f":"IF(AQ561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AQ580,AQ590))","v":0},{"$f":"IF(AR561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AR580,AR590))","v":0},{"$f":"IF(AS561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AS580,AS590))","v":0},{"$f":"IF(AT561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AT580,AT590))","v":0},{"$f":"IF(AU561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AU580,AU590))","v":0},{"$f":"IF(AV561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AV580,AV590))","v":0},{"$f":"IF(AW561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AW580,AW590))","v":0},{"$f":"IF(AX561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AX580,AX590))","v":0},{"$f":"IF(AY561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AY580,AY590))","v":0},{"$f":"IF(AZ561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AZ580,AZ590))","v":0},{"$f":"IF(BA561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BA580,BA590))","v":0},{"$f":"IF(BB561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BB580,BB590))","v":0},{"$f":"IF(BC561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BC580,BC590))","v":0},{"$f":"IF(BD561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BD580,BD590))","v":0},{"$f":"IF(BE561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BE580,BE590))","v":0},{"$f":"IF(BF561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BF580,BF590))","v":0},{"$f":"IF(BG561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BG580,BG590))","v":0},{"$f":"IF(BH561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BH580,BH590))","v":0},{"$f":"IF(BI561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BI580,BI590))","v":0},{"$f":"IF(BJ561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BJ580,BJ590))","v":0},{"$f":"IF(BK561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BK580,BK590))","v":0},{"$f":"IF(BL561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BL580,BL590))","v":0},{"$f":"IF(BM561<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BM580,BM590))","v":0}]
[null,null,"Principal devido no fim do periodo",{"$nulls":3},0,{"$f":"SUM(H597:H601)","v":0},{"$f":"SUM(I597:I601)","v":0},0,{"v":287277.38851792086,"d":"287,277"},{"v":615080.3409317894,"d":"615,080"},{"v":589936.5479437488,"d":"589,937"},{"v":558887.2559467093,"d":"558,887"},{"v":527837.9639496699,"d":"527,838"},{"v":496788.67195263045,"d":"496,789"},{"v":465739.379955591,"d":"465,739"},{"v":434690.0879585516,"d":"434,690"},{"v":403640.7959615122,"d":"403,641"},{"v":372591.5039644728,"d":"372,592"},{"v":341542.2119674334,"d":"341,542"},{"v":310492.919970394,"d":"310,493"},{"v":279443.6279733546,"d":"279,444"},{"v":248394.3359763152,"d":"248,394"},{"v":217345.04397927577,"d":"217,345"},{"v":186295.75198223637,"d":"186,296"},{"v":155246.45998519697,"d":"155,246"},{"v":124197.16798815755,"d":"124,197"},{"v":93147.87599111813,"d":"93,148"},{"v":62098.58399407871,"d":"62,099"},{"v":31049.2919970393,"d":"31,049"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"}]
[]
[]
[]
[]
[null,"AUXILIAR - VALOR DE ESTOQUE DE MADEIRA"]
[]
[{"$nulls":4},"Vol (mil m³)","Valor (mil R$)"]
[null,"Nível de estoque total",null,null,{"$f":"'Premissas do projeto'!G107*'Premissas do projeto'!G81/12","v":{"v":216.91003520721014,"d":"217"}},{"$f":"SUM(F611:F613)","v":{"v":18634.649838886307,"d":"18,635"}}]
[null,null,"Contractual mínimo",null,{"$f":"MIN(E610,'Premissas do projeto'!G120)","v":0},{"$f":"IF(E611=0,0,E611/'Premissas do projeto'!G120*'Premissas do projeto'!G117)","v":0}]
[null,null,"Contractual adicional",null,{"$f":"MIN(E610-E611,'Premissas do projeto'!G121-E610)","v":{"v":216.91003520721014,"d":"217"}},{"$f":"IF(E612=0,0,E612*'Premissas do projeto'!G123)","v":{"v":18634.649838886307,"d":"18,635"}}]
[null,null,"Spot",null,{"$f":"E610-E611-E612","v":0},{"$f":"E613*'Premissas do projeto'!G127","v":0}]
[]
[]
[]
[null,"AUXILIAR - CUSTOS DE INVESTIMENTO OUTROS QUE CAPEX"]
[]
[null,"Custos financeiros",{"$nulls":5},{"$f":"SUM(H620:H621)","v":0},{"$f":"SUM(I620:I621)","v":0},0,{"v":11847.069465507186,"d":"11,847"},{"v":39652.191380027936,"d":"39,652"},{"v":-23.06854969285473,"d":"(23)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ620:AQ621)","v":0},{"$f":"SUM(AR620:AR621)","v":0},{"$f":"SUM(AS620:AS621)","v":0},{"$f":"SUM(AT620:AT621)","v":0},{"$f":"SUM(AU620:AU621)","v":0},{"$f":"SUM(AV620:AV621)","v":0},{"$f":"SUM(AW620:AW621)","v":0},{"$f":"SUM(AX620:AX621)","v":0},{"$f":"SUM(AY620:AY621)","v":0},{"$f":"SUM(AZ620:AZ621)","v":0},{"$f":"SUM(BA620:BA621)","v":0},{"$f":"SUM(BB620:BB621)","v":0},{"$f":"SUM(BC620:BC621)","v":0},{"$f":"SUM(BD620:BD621)","v":0},{"$f":"SUM(BE620:BE621)","v":0},{"$f":"SUM(BF620:BF621)","v":0},{"$f":"SUM(BG620:BG621)","v":0},{"$f":"SUM(BH620:BH621)","v":0},{"$f":"SUM(BI620:BI621)","v":0},{"$f":"SUM(BJ620:BJ621)","v":0},{"$f":"SUM(BK620:BK621)","v":0},{"$f":"SUM(BL620:BL621)","v":0},{"$f":"SUM(BM620:BM621)","v":0}]
[null,null,"Custos de estruturação",{"$nulls":4},{"$f":"H174","v":0},0,0,{"v":-1153.4274846427363,"d":"(1,153)"},{"v":-1130.3589349498818,"d":"(1,130)"},{"v":-23.06854969285473,"d":"(23)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros durante a construção",{"$nulls":4},{"$f":"H569/H12","v":0},0,0,{"v":13000.496950149922,"d":"13,000"},{"v":40782.550314977816,"d":"40,783"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN569/AN12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investmento",{"$nulls":5},{"$f":"SUM(H624:H627)","v":0},{"$f":"SUM(I624:I627)","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-466449.84973976226,"d":"(466,450)"},{"v":-520517.98365439,"d":"(520,518)"},{"v":-134992.41905126616,"d":"(134,992)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ624:AQ627)","v":0},{"$f":"SUM(AR624:AR627)","v":0},{"$f":"SUM(AS624:AS627)","v":0},{"$f":"SUM(AT624:AT627)","v":0},{"$f":"SUM(AU624:AU627)","v":0},{"$f":"SUM(AV624:AV627)","v":0},{"$f":"SUM(AW624:AW627)","v":0},{"$f":"SUM(AX624:AX627)","v":0},{"$f":"SUM(AY624:AY627)","v":0},{"$f":"SUM(AZ624:AZ627)","v":0},{"$f":"SUM(BA624:BA627)","v":0},{"$f":"SUM(BB624:BB627)","v":0},{"$f":"SUM(BC624:BC627)","v":0},{"$f":"SUM(BD624:BD627)","v":0},{"$f":"SUM(BE624:BE627)","v":0},{"$f":"SUM(BF624:BF627)","v":0},{"$f":"SUM(BG624:BG627)","v":0},{"$f":"SUM(BH624:BH627)","v":0},{"$f":"SUM(BI624:BI627)","v":0},{"$f":"SUM(BJ624:BJ627)","v":0},{"$f":"SUM(BK624:BK627)","v":0},{"$f":"SUM(BL624:BL627)","v":0},{"$f":"SUM(BM624:BM627)","v":0}]
[null,null,"Investimento inicial",{"$nulls":4},{"$f":"IF(H$8>Resultados!$C$13,0,H161)","v":0},{"$f":"IF(I$8>Resultados!$C$13,0,I161)","v":0},{"$f":"IF(J$8>Resultados!$C$13,0,J161)","v":{"v":-26994.3711553833,"d":"(26,994)"}},{"$f":"IF(K$8>Resultados!$C$13,0,K161)","v":{"v":-464148.5721318093,"d":"(464,149)"}},{"$f":"IF(L$8>Resultados!$C$13,0,L161)","v":{"v":-454865.60068917315,"d":"(454,866)"}},{"$f":"IF(M$8>Resultados!$C$13,0,M161)","v":{"v":-9282.971442636188,"d":"(9,283)"}},{"$f":"IF(N$8>Resultados!$C$13,0,N161)","v":0},{"$f":"IF(O$8>Resultados!$C$13,0,O161)","v":0},{"$f":"IF(P$8>Resultados!$C$13,0,P161)","v":0},{"$f":"IF(Q$8>Resultados!$C$13,0,Q161)","v":0},{"$f":"IF(R$8>Resultados!$C$13,0,R161)","v":0},{"$f":"IF(S$8>Resultados!$C$13,0,S161)","v":0},{"$f":"IF(T$8>Resultados!$C$13,0,T161)","v":0},{"$f":"IF(U$8>Resultados!$C$13,0,U161)","v":0},{"$f":"IF(V$8>Resultados!$C$13,0,V161)","v":0},{"$f":"IF(W$8>Resultados!$C$13,0,W161)","v":0},{"$f":"IF(X$8>Resultados!$C$13,0,X161)","v":0},{"$f":"IF(Y$8>Resultados!$C$13,0,Y161)","v":0},{"$f":"IF(Z$8>Resultados!$C$13,0,Z161)","v":0},{"$f":"IF(AA$8>Resultados!$C$13,0,AA161)","v":0},{"$f":"IF(AB$8>Resultados!$C$13,0,AB161)","v":0},{"$f":"IF(AC$8>Resultados!$C$13,0,AC161)","v":0},{"$f":"IF(AD$8>Resultados!$C$13,0,AD161)","v":0},{"$f":"IF(AE$8>Resultados!$C$13,0,AE161)","v":0},{"$f":"IF(AF$8>Resultados!$C$13,0,AF161)","v":0},{"$f":"IF(AG$8>Resultados!$C$13,0,AG161)","v":0},{"$f":"IF(AH$8>Resultados!$C$13,0,AH161)","v":0},{"$f":"IF(AI$8>Resultados!$C$13,0,AI161)","v":0},{"$f":"IF(AJ$8>Resultados!$C$13,0,AJ161)","v":0},{"$f":"IF(AK$8>Resultados!$C$13,0,AK161)","v":0},{"$f":"IF(AL$8>Resultados!$C$13,0,AL161)","v":0},{"$f":"IF(AM$8>Resultados!$C$13,0,AM161)","v":0},{"$f":"IF(AN$8>Resultados!$C$13,0,AN161)","v":0},{"$f":"IF(AO$8>Resultados!$C$13,0,AO161)","v":0},{"$f":"IF(AP$8>Resultados!$C$13,0,AP161)","v":0},{"$f":"IF(AQ$8>Resultados!$C$13,0,AQ161)","v":0},{"$f":"IF(AR$8>Resultados!$C$13,0,AR161)","v":0},{"$f":"IF(AS$8>Resultados!$C$13,0,AS161)","v":0},{"$f":"IF(AT$8>Resultados!$C$13,0,AT161)","v":0},{"$f":"IF(AU$8>Resultados!$C$13,0,AU161)","v":0},{"$f":"IF(AV$8>Resultados!$C$13,0,AV161)","v":0},{"$f":"IF(AW$8>Resultados!$C$13,0,AW161)","v":0},{"$f":"IF(AX$8>Resultados!$C$13,0,AX161)","v":0},{"$f":"IF(AY$8>Resultados!$C$13,0,AY161)","v":0},{"$f":"IF(AZ$8>Resultados!$C$13,0,AZ161)","v":0},{"$f":"IF(BA$8>Resultados!$C$13,0,BA161)","v":0},{"$f":"IF(BB$8>Resultados!$C$13,0,BB161)","v":0},{"$f":"IF(BC$8>Resultados!$C$13,0,BC161)","v":0},{"$f":"IF(BD$8>Resultados!$C$13,0,BD161)","v":0},{"$f":"IF(BE$8>Resultados!$C$13,0,BE161)","v":0},{"$f":"IF(BF$8>Resultados!$C$13,0,BF161)","v":0},{"$f":"IF(BG$8>Resultados!$C$13,0,BG161)","v":0},{"$f":"IF(BH$8>Resultados!$C$13,0,BH161)","v":0},{"$f":"IF(BI$8>Resultados!$C$13,0,BI161)","v":0},{"$f":"IF(BJ$8>Resultados!$C$13,0,BJ161)","v":0},{"$f":"IF(BK$8>Resultados!$C$13,0,BK161)","v":0},{"$f":"IF(BL$8>Resultados!$C$13,0,BL161)","v":0},{"$f":"IF(BM$8>Resultados!$C$13,0,BM161)","v":0}]
[null,null,"Capital de giro",{"$nulls":4},{"$f":"IF(H$8>Resultados!$C$13,0,H162)","v":0},{"$f":"IF(I$8>Resultados!$C$13,0,I162)","v":0},{"$f":"IF(J$8>Resultados!$C$13,0,J162)","v":0},{"$f":"IF(K$8>Resultados!$C$13,0,K162)","v":0},{"$f":"IF(L$8>Resultados!$C$13,0,L162)","v":{"v":-1374.066660713413,"d":"(1,374)"}},{"$f":"IF(M$8>Resultados!$C$13,0,M162)","v":{"v":-128764.24227619667,"d":"(128,764)"}},{"$f":"IF(N$8>Resultados!$C$13,0,N162)","v":0},{"$f":"IF(O$8>Resultados!$C$13,0,O162)","v":0},{"$f":"IF(P$8>Resultados!$C$13,0,P162)","v":0},{"$f":"IF(Q$8>Resultados!$C$13,0,Q162)","v":0},{"$f":"IF(R$8>Resultados!$C$13,0,R162)","v":0},{"$f":"IF(S$8>Resultados!$C$13,0,S162)","v":0},{"$f":"IF(T$8>Resultados!$C$13,0,T162)","v":0},{"$f":"IF(U$8>Resultados!$C$13,0,U162)","v":0},{"$f":"IF(V$8>Resultados!$C$13,0,V162)","v":0},{"$f":"IF(W$8>Resultados!$C$13,0,W162)","v":0},{"$f":"IF(X$8>Resultados!$C$13,0,X162)","v":0},{"$f":"IF(Y$8>Resultados!$C$13,0,Y162)","v":0},{"$f":"IF(Z$8>Resultados!$C$13,0,Z162)","v":0},{"$f":"IF(AA$8>Resultados!$C$13,0,AA162)","v":0},{"$f":"IF(AB$8>Resultados!$C$13,0,AB162)","v":0},{"$f":"IF(AC$8>Resultados!$C$13,0,AC162)","v":0},{"$f":"IF(AD$8>Resultados!$C$13,0,AD162)","v":0},{"$f":"IF(AE$8>Resultados!$C$13,0,AE162)","v":0},{"$f":"IF(AF$8>Resultados!$C$13,0,AF162)","v":0},{"$f":"IF(AG$8>Resultados!$C$13,0,AG162)","v":0},{"$f":"IF(AH$8>Resultados!$C$13,0,AH162)","v":0},{"$f":"IF(AI$8>Resultados!$C$13,0,AI162)","v":0},{"$f":"IF(AJ$8>Resultados!$C$13,0,AJ162)","v":0},{"$f":"IF(AK$8>Resultados!$C$13,0,AK162)","v":0},{"$f":"IF(AL$8>Resultados!$C$13,0,AL162)","v":0},{"$f":"IF(AM$8>Resultados!$C$13,0,AM162)","v":0},{"$f":"IF(AN$8>Resultados!$C$13,0,AN162)","v":0},{"$f":"IF(AO$8>Resultados!$C$13,0,AO162)","v":0},{"$f":"IF(AP$8>Resultados!$C$13,0,AP162)","v":0},{"$f":"IF(AQ$8>Resultados!$C$13,0,AQ162)","v":0},{"$f":"IF(AR$8>Resultados!$C$13,0,AR162)","v":0},{"$f":"IF(AS$8>Resultados!$C$13,0,AS162)","v":0},{"$f":"IF(AT$8>Resultados!$C$13,0,AT162)","v":0},{"$f":"IF(AU$8>Resultados!$C$13,0,AU162)","v":0},{"$f":"IF(AV$8>Resultados!$C$13,0,AV162)","v":0},{"$f":"IF(AW$8>Resultados!$C$13,0,AW162)","v":0},{"$f":"IF(AX$8>Resultados!$C$13,0,AX162)","v":0},{"$f":"IF(AY$8>Resultados!$C$13,0,AY162)","v":0},{"$f":"IF(AZ$8>Resultados!$C$13,0,AZ162)","v":0},{"$f":"IF(BA$8>Resultados!$C$13,0,BA162)","v":0},{"$f":"IF(BB$8>Resultados!$C$13,0,BB162)","v":0},{"$f":"IF(BC$8>Resultados!$C$13,0,BC162)","v":0},{"$f":"IF(BD$8>Resultados!$C$13,0,BD162)","v":0},{"$f":"IF(BE$8>Resultados!$C$13,0,BE162)","v":0},{"$f":"IF(BF$8>Resultados!$C$13,0,BF162)","v":0},{"$f":"IF(BG$8>Resultados!$C$13,0,BG162)","v":0},{"$f":"IF(BH$8>Resultados!$C$13,0,BH162)","v":0},{"$f":"IF(BI$8>Resultados!$C$13,0,BI162)","v":0},{"$f":"IF(BJ$8>Resultados!$C$13,0,BJ162)","v":0},{"$f":"IF(BK$8>Resultados!$C$13,0,BK162)","v":0},{"$f":"IF(BL$8>Resultados!$C$13,0,BL162)","v":0},{"$f":"IF(BM$8>Resultados!$C$13,0,BM162)","v":0}]
[null,null,"Reservas",{"$nulls":4},{"$f":"IF(H$8>Resultados!$C$13,0,H166)","v":0},{"$f":"IF(I$8>Resultados!$C$13,0,I166)","v":0},{"$f":"IF(J$8>Resultados!$C$13,0,J166)","v":0},{"$f":"IF(K$8>Resultados!$C$13,0,K166)","v":{"v":-2301.277607952937,"d":"(2,301)"}},{"$f":"IF(L$8>Resultados!$C$13,0,L166)","v":{"v":-43372.476821330325,"d":"(43,372)"}},{"$f":"IF(M$8>Resultados!$C$13,0,M166)","v":{"v":3054.7946675162602,"d":"3,055"}},{"$f":"IF(N$8>Resultados!$C$13,0,N166)","v":0},{"$f":"IF(O$8>Resultados!$C$13,0,O166)","v":0},{"$f":"IF(P$8>Resultados!$C$13,0,P166)","v":0},{"$f":"IF(Q$8>Resultados!$C$13,0,Q166)","v":0},{"$f":"IF(R$8>Resultados!$C$13,0,R166)","v":0},{"$f":"IF(S$8>Resultados!$C$13,0,S166)","v":0},{"$f":"IF(T$8>Resultados!$C$13,0,T166)","v":0},{"$f":"IF(U$8>Resultados!$C$13,0,U166)","v":0},{"$f":"IF(V$8>Resultados!$C$13,0,V166)","v":0},{"$f":"IF(W$8>Resultados!$C$13,0,W166)","v":0},{"$f":"IF(X$8>Resultados!$C$13,0,X166)","v":0},{"$f":"IF(Y$8>Resultados!$C$13,0,Y166)","v":0},{"$f":"IF(Z$8>Resultados!$C$13,0,Z166)","v":0},{"$f":"IF(AA$8>Resultados!$C$13,0,AA166)","v":0},{"$f":"IF(AB$8>Resultados!$C$13,0,AB166)","v":0},{"$f":"IF(AC$8>Resultados!$C$13,0,AC166)","v":0},{"$f":"IF(AD$8>Resultados!$C$13,0,AD166)","v":0},{"$f":"IF(AE$8>Resultados!$C$13,0,AE166)","v":0},{"$f":"IF(AF$8>Resultados!$C$13,0,AF166)","v":0},{"$f":"IF(AG$8>Resultados!$C$13,0,AG166)","v":0},{"$f":"IF(AH$8>Resultados!$C$13,0,AH166)","v":0},{"$f":"IF(AI$8>Resultados!$C$13,0,AI166)","v":0},{"$f":"IF(AJ$8>Resultados!$C$13,0,AJ166)","v":0},{"$f":"IF(AK$8>Resultados!$C$13,0,AK166)","v":0},{"$f":"IF(AL$8>Resultados!$C$13,0,AL166)","v":0},{"$f":"IF(AM$8>Resultados!$C$13,0,AM166)","v":0},{"$f":"IF(AN$8>Resultados!$C$13,0,AN166)","v":0},{"$f":"IF(AO$8>Resultados!$C$13,0,AO166)","v":0},{"$f":"IF(AP$8>Resultados!$C$13,0,AP166)","v":0},{"$f":"IF(AQ$8>Resultados!$C$13,0,AQ166)","v":0},{"$f":"IF(AR$8>Resultados!$C$13,0,AR166)","v":0},{"$f":"IF(AS$8>Resultados!$C$13,0,AS166)","v":0},{"$f":"IF(AT$8>Resultados!$C$13,0,AT166)","v":0},{"$f":"IF(AU$8>Resultados!$C$13,0,AU166)","v":0},{"$f":"IF(AV$8>Resultados!$C$13,0,AV166)","v":0},{"$f":"IF(AW$8>Resultados!$C$13,0,AW166)","v":0},{"$f":"IF(AX$8>Resultados!$C$13,0,AX166)","v":0},{"$f":"IF(AY$8>Resultados!$C$13,0,AY166)","v":0},{"$f":"IF(AZ$8>Resultados!$C$13,0,AZ166)","v":0},{"$f":"IF(BA$8>Resultados!$C$13,0,BA166)","v":0},{"$f":"IF(BB$8>Resultados!$C$13,0,BB166)","v":0},{"$f":"IF(BC$8>Resultados!$C$13,0,BC166)","v":0},{"$f":"IF(BD$8>Resultados!$C$13,0,BD166)","v":0},{"$f":"IF(BE$8>Resultados!$C$13,0,BE166)","v":0},{"$f":"IF(BF$8>Resultados!$C$13,0,BF166)","v":0},{"$f":"IF(BG$8>Resultados!$C$13,0,BG166)","v":0},{"$f":"IF(BH$8>Resultados!$C$13,0,BH166)","v":0},{"$f":"IF(BI$8>Resultados!$C$13,0,BI166)","v":0},{"$f":"IF(BJ$8>Resultados!$C$13,0,BJ166)","v":0},{"$f":"IF(BK$8>Resultados!$C$13,0,BK166)","v":0},{"$f":"IF(BL$8>Resultados!$C$13,0,BL166)","v":0},{"$f":"IF(BM$8>Resultados!$C$13,0,BM166)","v":0}]
[null,null,"Gastos operacionais em fase de partida",{"$nulls":4},{"$f":"IF(H$8<Resultados!$C$13,SUM(H153:H157),0)","v":0},{"$f":"IF(I$8<Resultados!$C$13,SUM(I153:I157),0)","v":0},{"$f":"IF(J$8<Resultados!$C$13,SUM(J153:J157),0)","v":0},{"$f":"IF(K$8<Resultados!$C$13,SUM(K153:K157),0)","v":0},{"$f":"IF(L$8<Resultados!$C$13,SUM(L153:L157),0)","v":{"v":-20905.839483173117,"d":"(20,906)"}},{"$f":"IF(M$8<Resultados!$C$13,SUM(M153:M157),0)","v":0},{"$f":"IF(N$8<Resultados!$C$13,SUM(N153:N157),0)","v":0},{"$f":"IF(O$8<Resultados!$C$13,SUM(O153:O157),0)","v":0},{"$f":"IF(P$8<Resultados!$C$13,SUM(P153:P157),0)","v":0},{"$f":"IF(Q$8<Resultados!$C$13,SUM(Q153:Q157),0)","v":0},{"$f":"IF(R$8<Resultados!$C$13,SUM(R153:R157),0)","v":0},{"$f":"IF(S$8<Resultados!$C$13,SUM(S153:S157),0)","v":0},{"$f":"IF(T$8<Resultados!$C$13,SUM(T153:T157),0)","v":0},{"$f":"IF(U$8<Resultados!$C$13,SUM(U153:U157),0)","v":0},{"$f":"IF(V$8<Resultados!$C$13,SUM(V153:V157),0)","v":0},{"$f":"IF(W$8<Resultados!$C$13,SUM(W153:W157),0)","v":0},{"$f":"IF(X$8<Resultados!$C$13,SUM(X153:X157),0)","v":0},{"$f":"IF(Y$8<Resultados!$C$13,SUM(Y153:Y157),0)","v":0},{"$f":"IF(Z$8<Resultados!$C$13,SUM(Z153:Z157),0)","v":0},{"$f":"IF(AA$8<Resultados!$C$13,SUM(AA153:AA157),0)","v":0},{"$f":"IF(AB$8<Resultados!$C$13,SUM(AB153:AB157),0)","v":0},{"$f":"IF(AC$8<Resultados!$C$13,SUM(AC153:AC157),0)","v":0},{"$f":"IF(AD$8<Resultados!$C$13,SUM(AD153:AD157),0)","v":0},{"$f":"IF(AE$8<Resultados!$C$13,SUM(AE153:AE157),0)","v":0},{"$f":"IF(AF$8<Resultados!$C$13,SUM(AF153:AF157),0)","v":0},{"$f":"IF(AG$8<Resultados!$C$13,SUM(AG153:AG157),0)","v":0},{"$f":"IF(AH$8<Resultados!$C$13,SUM(AH153:AH157),0)","v":0},{"$f":"IF(AI$8<Resultados!$C$13,SUM(AI153:AI157),0)","v":0},{"$f":"IF(AJ$8<Resultados!$C$13,SUM(AJ153:AJ157),0)","v":0},{"$f":"IF(AK$8<Resultados!$C$13,SUM(AK153:AK157),0)","v":0},{"$f":"IF(AL$8<Resultados!$C$13,SUM(AL153:AL157),0)","v":0},{"$f":"IF(AM$8<Resultados!$C$13,SUM(AM153:AM157),0)","v":0},{"$f":"IF(AN$8<Resultados!$C$13,SUM(AN153:AN157),0)","v":0},{"$f":"IF(AO$8<Resultados!$C$13,SUM(AO153:AO157),0)","v":0},{"$f":"IF(AP$8<Resultados!$C$13,SUM(AP153:AP157),0)","v":0},{"$f":"IF(AQ$8<Resultados!$C$13,SUM(AQ153:AQ157),0)","v":0},{"$f":"IF(AR$8<Resultados!$C$13,SUM(AR153:AR157),0)","v":0},{"$f":"IF(AS$8<Resultados!$C$13,SUM(AS153:AS157),0)","v":0},{"$f":"IF(AT$8<Resultados!$C$13,SUM(AT153:AT157),0)","v":0},{"$f":"IF(AU$8<Resultados!$C$13,SUM(AU153:AU157),0)","v":0},{"$f":"IF(AV$8<Resultados!$C$13,SUM(AV153:AV157),0)","v":0},{"$f":"IF(AW$8<Resultados!$C$13,SUM(AW153:AW157),0)","v":0},{"$f":"IF(AX$8<Resultados!$C$13,SUM(AX153:AX157),0)","v":0},{"$f":"IF(AY$8<Resultados!$C$13,SUM(AY153:AY157),0)","v":0},{"$f":"IF(AZ$8<Resultados!$C$13,SUM(AZ153:AZ157),0)","v":0},{"$f":"IF(BA$8<Resultados!$C$13,SUM(BA153:BA157),0)","v":0},{"$f":"IF(BB$8<Resultados!$C$13,SUM(BB153:BB157),0)","v":0},{"$f":"IF(BC$8<Resultados!$C$13,SUM(BC153:BC157),0)","v":0},{"$f":"IF(BD$8<Resultados!$C$13,SUM(BD153:BD157),0)","v":0},{"$f":"IF(BE$8<Resultados!$C$13,SUM(BE153:BE157),0)","v":0},{"$f":"IF(BF$8<Resultados!$C$13,SUM(BF153:BF157),0)","v":0},{"$f":"IF(BG$8<Resultados!$C$13,SUM(BG153:BG157),0)","v":0},{"$f":"IF(BH$8<Resultados!$C$13,SUM(BH153:BH157),0)","v":0},{"$f":"IF(BI$8<Resultados!$C$13,SUM(BI153:BI157),0)","v":0},{"$f":"IF(BJ$8<Resultados!$C$13,SUM(BJ153:BJ157),0)","v":0},{"$f":"IF(BK$8<Resultados!$C$13,SUM(BK153:BK157),0)","v":0},{"$f":"IF(BL$8<Resultados!$C$13,SUM(BL153:BL157),0)","v":0},{"$f":"IF(BM$8<Resultados!$C$13,SUM(BM153:BM157),0)","v":0}]

{"sheet":"Modelo financeiro","index":10,"n_rows":651,"n_cols":69,"rows_kept":651,"merged":[[220,3,220,4],[221,3,221,4],[222,3,222,4],[373,2,373,3]]}
[]
[null,"MODELO FINANCEIRO"]
[]
[null,"Dashboard dos principais indicadores",{"$nulls":6},"Descrição e Explicações:"]
[]
[null,"Indicador",{"$nulls":3},"Valor"]
[null,"Receita Bruta (Milhares R$)",{"$nulls":3},{"$f":"BO45","v":{"v":23921615.688343894,"d":"23,921,615.7"}}]
[null,"Deduções (Milhares R$)",{"$nulls":3},{"$f":"BO48","v":{"v":-1816794.2335266392,"d":"-1,816,794.2"}}]
[null,"Receita Líquida (Milhares R$)",{"$nulls":3},{"$f":"BO57","v":{"v":22104821.454817254,"d":"22,104,821.5"}}]
[null,"Custos Variáveis ( Milhares R$)",{"$nulls":3},{"$f":"BO59","v":{"v":-7172133.168648466,"d":"-7,172,133.2"}}]
[null,"Custos Fixos de Operação (Milhares R$)",{"$nulls":3},{"$f":"BO63","v":{"v":-1503876.191570364,"d":"-1,503,876.2"}}]
[null,"Custos de Acesso na rede (Milhares R$)",{"$nulls":3},{"$f":"BO71","v":{"v":-117154.04297715043,"d":"-117,154.0"}}]
[null,"EBITDA",{"$nulls":3},{"$f":"BO85","v":{"v":13302118.842665264,"d":"13,302,118.8"}}]
[null,"Depreciação (Milhares R$)",{"$nulls":3},{"$f":"BO88","v":{"v":-1059760.009450766,"d":"-1,059,760.0"}}]
[null,"Lucro Líquido (Milhares R$)",{"$nulls":3},{"$f":"BO113","v":{"v":7301623.604913584,"d":"7,301,623.6"}}]
[null,"Custo reais da dívida após impostos",{"$nulls":3},{"$f":"F216","v":{"v":0.03199230393759884,"d":"3.2%"}}]
[null,"ICSD mínimo",{"$nulls":3},{"$f":"F217","v":{"v":2.799098520561461,"d":"279.9%"}}]
[null,"TIR",{"$nulls":3},{"$f":"F219","v":{"v":0.1337500099162212,"d":"13.4%"}}]
[null,"VPL (Mil R$)",{"$nulls":3},{"$f":"F218","v":{"v":9901.690289269402,"d":"9,901.7"}},null," "]
[]
[]
[null,"INDICADORES CHAVE TÉCNICO-ECONÔMICOS"]
[{"$nulls":6},{"$f":"'Premissas do projeto'!$F$16","v":2017},{"$f":"G23+1","v":2018},{"$f":"H23+1","v":2019},{"$f":"I23+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,null,"Acumulado"]
[]
[]
[]
[null,"Indexador inflação",{"$nulls":4},{"$f":"HLOOKUP(G23,'Premissas macroeconomicas'!C4:BP6,3,0)","v":{"v":1,"d":"1.00"}},{"$f":"HLOOKUP(H23,'Premissas macroeconomicas'!D4:BQ6,3,0)","v":{"v":1.042,"d":"1.04"}},{"$f":"HLOOKUP(I23,'Premissas macroeconomicas'!E4:BR6,3,0)","v":{"v":1.0857640000000002,"d":"1.09"}},{"$f":"HLOOKUP(J23,'Premissas macroeconomicas'!F4:BS6,3,0)","v":{"v":1.131366088,"d":"1.13"}},{"$f":"HLOOKUP(K23,'Premissas macroeconomicas'!G4:BT6,3,0)","v":{"v":1.1788834636960002,"d":"1.18"}},{"$f":"HLOOKUP(L23,'Premissas macroeconomicas'!H4:BU6,3,0)","v":{"v":1.2283965691712324,"d":"1.23"}},{"$f":"HLOOKUP(M23,'Premissas macroeconomicas'!I4:BV6,3,0)","v":{"v":1.2799892250764242,"d":"1.28"}},{"$f":"HLOOKUP(N23,'Premissas macroeconomicas'!J4:BW6,3,0)","v":{"v":1.333748772529634,"d":"1.33"}},{"$f":"HLOOKUP(O23,'Premissas macroeconomicas'!K4:BX6,3,0)","v":{"v":1.3897662209758788,"d":"1.39"}},{"$f":"HLOOKUP(P23,'Premissas macroeconomicas'!L4:BY6,3,0)","v":{"v":1.4481364022568657,"d":"1.45"}},{"$f":"HLOOKUP(Q23,'Premissas macroeconomicas'!M4:BZ6,3,0)","v":{"v":1.508958131151654,"d":"1.51"}},{"$f":"HLOOKUP(R23,'Premissas macroeconomicas'!N4:CA6,3,0)","v":{"v":1.5723343726600236,"d":"1.57"}},{"$f":"HLOOKUP(S23,'Premissas macroeconomicas'!O4:CB6,3,0)","v":{"v":1.6383724163117444,"d":"1.64"}},{"$f":"HLOOKUP(T23,'Premissas macroeconomicas'!P4:CC6,3,0)","v":{"v":1.7071840577968376,"d":"1.71"}},{"$f":"HLOOKUP(U23,'Premissas macroeconomicas'!Q4:CD6,3,0)","v":{"v":1.778885788224305,"d":"1.78"}},{"$f":"HLOOKUP(V23,'Premissas macroeconomicas'!R4:CE6,3,0)","v":{"v":1.853598991329726,"d":"1.85"}},{"$f":"HLOOKUP(W23,'Premissas macroeconomicas'!S4:CF6,3,0)","v":{"v":1.9314501489655744,"d":"1.93"}},{"$f":"HLOOKUP(X23,'Premissas macroeconomicas'!T4:CG6,3,0)","v":{"v":2.0125710552221285,"d":"2.01"}},{"$f":"HLOOKUP(Y23,'Premissas macroeconomicas'!U4:CH6,3,0)","v":{"v":2.097099039541458,"d":"2.10"}},{"$f":"HLOOKUP(Z23,'Premissas macroeconomicas'!V4:CI6,3,0)","v":{"v":2.1851771992021995,"d":"2.19"}},{"$f":"HLOOKUP(AA23,'Premissas macroeconomicas'!W4:CJ6,3,0)","v":{"v":2.276954641568692,"d":"2.28"}},{"$f":"HLOOKUP(AB23,'Premissas macroeconomicas'!X4:CK6,3,0)","v":{"v":2.3725867365145774,"d":"2.37"}},{"$f":"HLOOKUP(AC23,'Premissas macroeconomicas'!Y4:CL6,3,0)","v":{"v":2.4722353794481893,"d":"2.47"}},{"$f":"HLOOKUP(AD23,'Premissas macroeconomicas'!Z4:CM6,3,0)","v":{"v":2.5760692653850135,"d":"2.58"}},{"$f":"HLOOKUP(AE23,'Premissas macroeconomicas'!AA4:CN6,3,0)","v":{"v":2.684264174531184,"d":"2.68"}},{"$f":"HLOOKUP(AF23,'Premissas macroeconomicas'!AB4:CO6,3,0)","v":{"v":2.7970032698614937,"d":"2.80"}},{"$f":"HLOOKUP(AG23,'Premissas macroeconomicas'!AC4:CP6,3,0)","v":{"v":2.914477407195677,"d":"2.91"}},{"$f":"HLOOKUP(AH23,'Premissas macroeconomicas'!AD4:CQ6,3,0)","v":{"v":3.0368854582978955,"d":"3.04"}},{"$f":"HLOOKUP(AI23,'Premissas macroeconomicas'!AE4:CR6,3,0)","v":{"v":3.164434647546407,"d":"3.16"}},{"$f":"HLOOKUP(AJ23,'Premissas macroeconomicas'!AF4:CS6,3,0)","v":{"v":3.2973409027433567,"d":"3.30"}},{"$f":"HLOOKUP(AK23,'Premissas macroeconomicas'!AG4:CT6,3,0)","v":{"v":3.4358292206585777,"d":"3.44"}},{"$f":"HLOOKUP(AL23,'Premissas macroeconomicas'!AH4:CU6,3,0)","v":{"v":3.5801340479262374,"d":"3.58"}},{"$f":"HLOOKUP(AM23,'Premissas macroeconomicas'!AI4:CV6,3,0)","v":{"v":3.73049967793914,"d":"3.73"}},{"$f":"HLOOKUP(AN23,'Premissas macroeconomicas'!AJ4:CW6,3,0)","v":{"v":3.887180664412584,"d":"3.89"}},{"$f":"HLOOKUP(AO23,'Premissas macroeconomicas'!AK4:CX6,3,0)","v":{"v":4.050442252317913,"d":"4.05"}},{"$f":"HLOOKUP(AP23,'Premissas macroeconomicas'!AL4:CY6,3,0)","v":{"v":4.220560826915265,"d":"4.22"}},{"$f":"HLOOKUP(AQ23,'Premissas macroeconomicas'!AM4:CZ6,3,0)","v":{"v":4.397824381645706,"d":"4.40"}},{"$f":"HLOOKUP(AR23,'Premissas macroeconomicas'!AN4:DA6,3,0)","v":{"v":4.582533005674826,"d":"4.58"}},{"$f":"HLOOKUP(AS23,'Premissas macroeconomicas'!AO4:DB6,3,0)","v":{"v":4.774999391913169,"d":"4.77"}},{"$f":"HLOOKUP(AT23,'Premissas macroeconomicas'!AP4:DC6,3,0)","v":{"v":4.975549366373522,"d":"4.98"}},{"$f":"HLOOKUP(AU23,'Premissas macroeconomicas'!AQ4:DD6,3,0)","v":{"v":5.184522439761209,"d":"5.18"}},{"$f":"HLOOKUP(AV23,'Premissas macroeconomicas'!AR4:DE6,3,0)","v":{"v":5.402272382231181,"d":"5.40"}},{"$f":"HLOOKUP(AW23,'Premissas macroeconomicas'!AS4:DF6,3,0)","v":{"v":5.629167822284891,"d":"5.63"}},{"$f":"HLOOKUP(AX23,'Premissas macroeconomicas'!AT4:DG6,3,0)","v":{"v":5.865592870820857,"d":"5.87"}},{"$f":"HLOOKUP(AY23,'Premissas macroeconomicas'!AU4:DH6,3,0)","v":{"v":6.111947771395332,"d":"6.11"}},{"$f":"HLOOKUP(AZ23,'Premissas macroeconomicas'!AV4:DI6,3,0)","v":{"v":6.368649577793937,"d":"6.37"}},{"$f":"HLOOKUP(BA23,'Premissas macroeconomicas'!AW4:DJ6,3,0)","v":{"v":6.636132860061282,"d":"6.64"}},{"$f":"HLOOKUP(BB23,'Premissas macroeconomicas'!AX4:DK6,3,0)","v":{"v":6.914850440183855,"d":"6.91"}},{"$f":"HLOOKUP(BC23,'Premissas macroeconomicas'!AY4:DL6,3,0)","v":{"v":7.205274158671577,"d":"7.21"}},{"$f":"HLOOKUP(BD23,'Premissas macroeconomicas'!AZ4:DM6,3,0)","v":{"v":7.507895673335784,"d":"7.51"}},{"$f":"HLOOKUP(BE23,'Premissas macroeconomicas'!BA4:DN6,3,0)","v":{"v":7.823227291615887,"d":"7.82"}},{"$f":"HLOOKUP(BF23,'Premissas macroeconomicas'!BB4:DO6,3,0)","v":{"v":8.151802837863755,"d":"8.15"}},{"$f":"HLOOKUP(BG23,'Premissas macroeconomicas'!BC4:DP6,3,0)","v":{"v":8.494178557054033,"d":"8.49"}},{"$f":"HLOOKUP(BH23,'Premissas macroeconomicas'!BD4:DQ6,3,0)","v":{"v":8.850934056450303,"d":"8.85"}},{"$f":"HLOOKUP(BI23,'Premissas macroeconomicas'!BE4:DR6,3,0)","v":{"v":9.222673286821216,"d":"9.22"}},{"$f":"HLOOKUP(BJ23,'Premissas macroeconomicas'!BF4:DS6,3,0)","v":{"v":9.610025564867707,"d":"9.61"}},{"$f":"HLOOKUP(BK23,'Premissas macroeconomicas'!BG4:DT6,3,0)","v":{"v":10.013646638592151,"d":"10.01"}},{"$f":"HLOOKUP(BL23,'Premissas macroeconomicas'!BH4:DU6,3,0)","v":{"v":10.434219797413022,"d":"10.43"}},{"$f":"HLOOKUP(BM23,'Premissas macroeconomicas'!BI4:DV6,3,0)","v":{"v":10.872457028904368,"d":"10.87"}}]
[null,"Operação (horas)",{"$nulls":5},{"$f":"IF(H23<Resultados!$C$13-1,0,IF(H23<Resultados!$C$13,1000,IF(H23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(I23<Resultados!$C$13-1,0,IF(I23<Resultados!$C$13,1000,IF(I23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(J23<Resultados!$C$13-1,0,IF(J23<Resultados!$C$13,1000,IF(J23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(K23<Resultados!$C$13-1,0,IF(K23<Resultados!$C$13,1000,IF(K23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(L23<Resultados!$C$13-1,0,IF(L23<Resultados!$C$13,1000,IF(L23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":1000,"d":"1,000"}},{"$f":"IF(M23<Resultados!$C$13-1,0,IF(M23<Resultados!$C$13,1000,IF(M23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(N23<Resultados!$C$13-1,0,IF(N23<Resultados!$C$13,1000,IF(N23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(O23<Resultados!$C$13-1,0,IF(O23<Resultados!$C$13,1000,IF(O23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(P23<Resultados!$C$13-1,0,IF(P23<Resultados!$C$13,1000,IF(P23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(Q23<Resultados!$C$13-1,0,IF(Q23<Resultados!$C$13,1000,IF(Q23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(R23<Resultados!$C$13-1,0,IF(R23<Resultados!$C$13,1000,IF(R23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(S23<Resultados!$C$13-1,0,IF(S23<Resultados!$C$13,1000,IF(S23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(T23<Resultados!$C$13-1,0,IF(T23<Resultados!$C$13,1000,IF(T23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(U23<Resultados!$C$13-1,0,IF(U23<Resultados!$C$13,1000,IF(U23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(V23<Resultados!$C$13-1,0,IF(V23<Resultados!$C$13,1000,IF(V23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(W23<Resultados!$C$13-1,0,IF(W23<Resultados!$C$13,1000,IF(W23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(X23<Resultados!$C$13-1,0,IF(X23<Resultados!$C$13,1000,IF(X23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(Y23<Resultados!$C$13-1,0,IF(Y23<Resultados!$C$13,1000,IF(Y23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(Z23<Resultados!$C$13-1,0,IF(Z23<Resultados!$C$13,1000,IF(Z23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AA23<Resultados!$C$13-1,0,IF(AA23<Resultados!$C$13,1000,IF(AA23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AB23<Resultados!$C$13-1,0,IF(AB23<Resultados!$C$13,1000,IF(AB23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AC23<Resultados!$C$13-1,0,IF(AC23<Resultados!$C$13,1000,IF(AC23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AD23<Resultados!$C$13-1,0,IF(AD23<Resultados!$C$13,1000,IF(AD23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AE23<Resultados!$C$13-1,0,IF(AE23<Resultados!$C$13,1000,IF(AE23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AF23<Resultados!$C$13-1,0,IF(AF23<Resultados!$C$13,1000,IF(AF23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AG23<Resultados!$C$13-1,0,IF(AG23<Resultados!$C$13,1000,IF(AG23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AH23<Resultados!$C$13-1,0,IF(AH23<Resultados!$C$13,1000,IF(AH23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AI23<Resultados!$C$13-1,0,IF(AI23<Resultados!$C$13,1000,IF(AI23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AJ23<Resultados!$C$13-1,0,IF(AJ23<Resultados!$C$13,1000,IF(AJ23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AK23<Resultados!$C$13-1,0,IF(AK23<Resultados!$C$13,1000,IF(AK23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":{"v":7920,"d":"7,920"}},{"$f":"IF(AL23<Resultados!$C$13-1,0,IF(AL23<Resultados!$C$13,1000,IF(AL23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AM23<Resultados!$C$13-1,0,IF(AM23<Resultados!$C$13,1000,IF(AM23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AN23<Resultados!$C$13-1,0,IF(AN23<Resultados!$C$13,1000,IF(AN23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AO23<Resultados!$C$13-1,0,IF(AO23<Resultados!$C$13,1000,IF(AO23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AP23<Resultados!$C$13-1,0,IF(AP23<Resultados!$C$13,1000,IF(AP23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AQ23<Resultados!$C$13-1,0,IF(AQ23<Resultados!$C$13,1000,IF(AQ23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AR23<Resultados!$C$13-1,0,IF(AR23<Resultados!$C$13,1000,IF(AR23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AS23<Resultados!$C$13-1,0,IF(AS23<Resultados!$C$13,1000,IF(AS23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AT23<Resultados!$C$13-1,0,IF(AT23<Resultados!$C$13,1000,IF(AT23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AU23<Resultados!$C$13-1,0,IF(AU23<Resultados!$C$13,1000,IF(AU23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AV23<Resultados!$C$13-1,0,IF(AV23<Resultados!$C$13,1000,IF(AV23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AW23<Resultados!$C$13-1,0,IF(AW23<Resultados!$C$13,1000,IF(AW23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AX23<Resultados!$C$13-1,0,IF(AX23<Resultados!$C$13,1000,IF(AX23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AY23<Resultados!$C$13-1,0,IF(AY23<Resultados!$C$13,1000,IF(AY23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(AZ23<Resultados!$C$13-1,0,IF(AZ23<Resultados!$C$13,1000,IF(AZ23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BA23<Resultados!$C$13-1,0,IF(BA23<Resultados!$C$13,1000,IF(BA23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BB23<Resultados!$C$13-1,0,IF(BB23<Resultados!$C$13,1000,IF(BB23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BC23<Resultados!$C$13-1,0,IF(BC23<Resultados!$C$13,1000,IF(BC23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BD23<Resultados!$C$13-1,0,IF(BD23<Resultados!$C$13,1000,IF(BD23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BE23<Resultados!$C$13-1,0,IF(BE23<Resultados!$C$13,1000,IF(BE23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BF23<Resultados!$C$13-1,0,IF(BF23<Resultados!$C$13,1000,IF(BF23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BG23<Resultados!$C$13-1,0,IF(BG23<Resultados!$C$13,1000,IF(BG23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BH23<Resultados!$C$13-1,0,IF(BH23<Resultados!$C$13,1000,IF(BH23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BI23<Resultados!$C$13-1,0,IF(BI23<Resultados!$C$13,1000,IF(BI23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BJ23<Resultados!$C$13-1,0,IF(BJ23<Resultados!$C$13,1000,IF(BJ23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BK23<Resultados!$C$13-1,0,IF(BK23<Resultados!$C$13,1000,IF(BK23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BL23<Resultados!$C$13-1,0,IF(BL23<Resultados!$C$13,1000,IF(BL23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},{"$f":"IF(BM23<Resultados!$C$13-1,0,IF(BM23<Resultados!$C$13,1000,IF(BM23>Resultados!$C$15,0,'Premissas do projeto'!$G$31)))","v":0},null,{"$f":"SUM(H28:BM28)","v":{"v":199000,"d":"199,000"}}]
[null,"Mão de obra / mão de obra pleno ano de operação",{"$nulls":5},{"$f":"IF(H23<Resultados!$C$13-1,0,IF(H23=Resultados!$C$13-1,0.5,IF(H23=Resultados!$C$15+1,0.5,IF(H23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(I23<Resultados!$C$13-1,0,IF(I23=Resultados!$C$13-1,0.5,IF(I23=Resultados!$C$15+1,0.5,IF(I23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(J23<Resultados!$C$13-1,0,IF(J23=Resultados!$C$13-1,0.5,IF(J23=Resultados!$C$15+1,0.5,IF(J23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(K23<Resultados!$C$13-1,0,IF(K23=Resultados!$C$13-1,0.5,IF(K23=Resultados!$C$15+1,0.5,IF(K23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(L23<Resultados!$C$13-1,0,IF(L23=Resultados!$C$13-1,0.5,IF(L23=Resultados!$C$15+1,0.5,IF(L23>Resultados!$C$15+1,0,1))))","v":0.5},{"$f":"IF(M23<Resultados!$C$13-1,0,IF(M23=Resultados!$C$13-1,0.5,IF(M23=Resultados!$C$15+1,0.5,IF(M23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(N23<Resultados!$C$13-1,0,IF(N23=Resultados!$C$13-1,0.5,IF(N23=Resultados!$C$15+1,0.5,IF(N23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(O23<Resultados!$C$13-1,0,IF(O23=Resultados!$C$13-1,0.5,IF(O23=Resultados!$C$15+1,0.5,IF(O23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(P23<Resultados!$C$13-1,0,IF(P23=Resultados!$C$13-1,0.5,IF(P23=Resultados!$C$15+1,0.5,IF(P23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Q23<Resultados!$C$13-1,0,IF(Q23=Resultados!$C$13-1,0.5,IF(Q23=Resultados!$C$15+1,0.5,IF(Q23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(R23<Resultados!$C$13-1,0,IF(R23=Resultados!$C$13-1,0.5,IF(R23=Resultados!$C$15+1,0.5,IF(R23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(S23<Resultados!$C$13-1,0,IF(S23=Resultados!$C$13-1,0.5,IF(S23=Resultados!$C$15+1,0.5,IF(S23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(T23<Resultados!$C$13-1,0,IF(T23=Resultados!$C$13-1,0.5,IF(T23=Resultados!$C$15+1,0.5,IF(T23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(U23<Resultados!$C$13-1,0,IF(U23=Resultados!$C$13-1,0.5,IF(U23=Resultados!$C$15+1,0.5,IF(U23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(V23<Resultados!$C$13-1,0,IF(V23=Resultados!$C$13-1,0.5,IF(V23=Resultados!$C$15+1,0.5,IF(V23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(W23<Resultados!$C$13-1,0,IF(W23=Resultados!$C$13-1,0.5,IF(W23=Resultados!$C$15+1,0.5,IF(W23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(X23<Resultados!$C$13-1,0,IF(X23=Resultados!$C$13-1,0.5,IF(X23=Resultados!$C$15+1,0.5,IF(X23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Y23<Resultados!$C$13-1,0,IF(Y23=Resultados!$C$13-1,0.5,IF(Y23=Resultados!$C$15+1,0.5,IF(Y23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Z23<Resultados!$C$13-1,0,IF(Z23=Resultados!$C$13-1,0.5,IF(Z23=Resultados!$C$15+1,0.5,IF(Z23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AA23<Resultados!$C$13-1,0,IF(AA23=Resultados!$C$13-1,0.5,IF(AA23=Resultados!$C$15+1,0.5,IF(AA23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AB23<Resultados!$C$13-1,0,IF(AB23=Resultados!$C$13-1,0.5,IF(AB23=Resultados!$C$15+1,0.5,IF(AB23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AC23<Resultados!$C$13-1,0,IF(AC23=Resultados!$C$13-1,0.5,IF(AC23=Resultados!$C$15+1,0.5,IF(AC23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AD23<Resultados!$C$13-1,0,IF(AD23=Resultados!$C$13-1,0.5,IF(AD23=Resultados!$C$15+1,0.5,IF(AD23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AE23<Resultados!$C$13-1,0,IF(AE23=Resultados!$C$13-1,0.5,IF(AE23=Resultados!$C$15+1,0.5,IF(AE23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AF23<Resultados!$C$13-1,0,IF(AF23=Resultados!$C$13-1,0.5,IF(AF23=Resultados!$C$15+1,0.5,IF(AF23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AG23<Resultados!$C$13-1,0,IF(AG23=Resultados!$C$13-1,0.5,IF(AG23=Resultados!$C$15+1,0.5,IF(AG23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AH23<Resultados!$C$13-1,0,IF(AH23=Resultados!$C$13-1,0.5,IF(AH23=Resultados!$C$15+1,0.5,IF(AH23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AI23<Resultados!$C$13-1,0,IF(AI23=Resultados!$C$13-1,0.5,IF(AI23=Resultados!$C$15+1,0.5,IF(AI23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AJ23<Resultados!$C$13-1,0,IF(AJ23=Resultados!$C$13-1,0.5,IF(AJ23=Resultados!$C$15+1,0.5,IF(AJ23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AK23<Resultados!$C$13-1,0,IF(AK23=Resultados!$C$13-1,0.5,IF(AK23=Resultados!$C$15+1,0.5,IF(AK23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AL23<Resultados!$C$13-1,0,IF(AL23=Resultados!$C$13-1,0.5,IF(AL23=Resultados!$C$15+1,0.5,IF(AL23>Resultados!$C$15+1,0,1))))","v":0.5},{"$f":"IF(AM23<Resultados!$C$13-1,0,IF(AM23=Resultados!$C$13-1,0.5,IF(AM23=Resultados!$C$15+1,0.5,IF(AM23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AN23<Resultados!$C$13-1,0,IF(AN23=Resultados!$C$13-1,0.5,IF(AN23=Resultados!$C$15+1,0.5,IF(AN23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AO23<Resultados!$C$13-1,0,IF(AO23=Resultados!$C$13-1,0.5,IF(AO23=Resultados!$C$15+1,0.5,IF(AO23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AP23<Resultados!$C$13-1,0,IF(AP23=Resultados!$C$13-1,0.5,IF(AP23=Resultados!$C$15+1,0.5,IF(AP23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AQ23<Resultados!$C$13-1,0,IF(AQ23=Resultados!$C$13-1,0.5,IF(AQ23=Resultados!$C$15+1,0.5,IF(AQ23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AR23<Resultados!$C$13-1,0,IF(AR23=Resultados!$C$13-1,0.5,IF(AR23=Resultados!$C$15+1,0.5,IF(AR23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AS23<Resultados!$C$13-1,0,IF(AS23=Resultados!$C$13-1,0.5,IF(AS23=Resultados!$C$15+1,0.5,IF(AS23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AT23<Resultados!$C$13-1,0,IF(AT23=Resultados!$C$13-1,0.5,IF(AT23=Resultados!$C$15+1,0.5,IF(AT23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AU23<Resultados!$C$13-1,0,IF(AU23=Resultados!$C$13-1,0.5,IF(AU23=Resultados!$C$15+1,0.5,IF(AU23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AV23<Resultados!$C$13-1,0,IF(AV23=Resultados!$C$13-1,0.5,IF(AV23=Resultados!$C$15+1,0.5,IF(AV23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AW23<Resultados!$C$13-1,0,IF(AW23=Resultados!$C$13-1,0.5,IF(AW23=Resultados!$C$15+1,0.5,IF(AW23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AX23<Resultados!$C$13-1,0,IF(AX23=Resultados!$C$13-1,0.5,IF(AX23=Resultados!$C$15+1,0.5,IF(AX23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AY23<Resultados!$C$13-1,0,IF(AY23=Resultados!$C$13-1,0.5,IF(AY23=Resultados!$C$15+1,0.5,IF(AY23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AZ23<Resultados!$C$13-1,0,IF(AZ23=Resultados!$C$13-1,0.5,IF(AZ23=Resultados!$C$15+1,0.5,IF(AZ23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BA23<Resultados!$C$13-1,0,IF(BA23=Resultados!$C$13-1,0.5,IF(BA23=Resultados!$C$15+1,0.5,IF(BA23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BB23<Resultados!$C$13-1,0,IF(BB23=Resultados!$C$13-1,0.5,IF(BB23=Resultados!$C$15+1,0.5,IF(BB23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BC23<Resultados!$C$13-1,0,IF(BC23=Resultados!$C$13-1,0.5,IF(BC23=Resultados!$C$15+1,0.5,IF(BC23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BD23<Resultados!$C$13-1,0,IF(BD23=Resultados!$C$13-1,0.5,IF(BD23=Resultados!$C$15+1,0.5,IF(BD23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BE23<Resultados!$C$13-1,0,IF(BE23=Resultados!$C$13-1,0.5,IF(BE23=Resultados!$C$15+1,0.5,IF(BE23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BF23<Resultados!$C$13-1,0,IF(BF23=Resultados!$C$13-1,0.5,IF(BF23=Resultados!$C$15+1,0.5,IF(BF23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BG23<Resultados!$C$13-1,0,IF(BG23=Resultados!$C$13-1,0.5,IF(BG23=Resultados!$C$15+1,0.5,IF(BG23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BH23<Resultados!$C$13-1,0,IF(BH23=Resultados!$C$13-1,0.5,IF(BH23=Resultados!$C$15+1,0.5,IF(BH23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BI23<Resultados!$C$13-1,0,IF(BI23=Resultados!$C$13-1,0.5,IF(BI23=Resultados!$C$15+1,0.5,IF(BI23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BJ23<Resultados!$C$13-1,0,IF(BJ23=Resultados!$C$13-1,0.5,IF(BJ23=Resultados!$C$15+1,0.5,IF(BJ23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BK23<Resultados!$C$13-1,0,IF(BK23=Resultados!$C$13-1,0.5,IF(BK23=Resultados!$C$15+1,0.5,IF(BK23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BL23<Resultados!$C$13-1,0,IF(BL23=Resultados!$C$13-1,0.5,IF(BL23=Resultados!$C$15+1,0.5,IF(BL23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BM23<Resultados!$C$13-1,0,IF(BM23=Resultados!$C$13-1,0.5,IF(BM23=Resultados!$C$15+1,0.5,IF(BM23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}}]
[null,"Serviços terceirizados / serviçoes em pleno ano de operação",{"$nulls":5},{"$f":"IF(OR(H23<Resultados!$C$13,H23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(I23<Resultados!$C$13,I23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(J23<Resultados!$C$13,J23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(K23<Resultados!$C$13,K23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(L23<Resultados!$C$13,L23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(M23<Resultados!$C$13,M23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(N23<Resultados!$C$13,N23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(O23<Resultados!$C$13,O23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(P23<Resultados!$C$13,P23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Q23<Resultados!$C$13,Q23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(R23<Resultados!$C$13,R23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(S23<Resultados!$C$13,S23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(T23<Resultados!$C$13,T23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(U23<Resultados!$C$13,U23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(V23<Resultados!$C$13,V23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(W23<Resultados!$C$13,W23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(X23<Resultados!$C$13,X23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Y23<Resultados!$C$13,Y23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Z23<Resultados!$C$13,Z23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AA23<Resultados!$C$13,AA23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AB23<Resultados!$C$13,AB23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AC23<Resultados!$C$13,AC23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AD23<Resultados!$C$13,AD23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AE23<Resultados!$C$13,AE23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AF23<Resultados!$C$13,AF23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AG23<Resultados!$C$13,AG23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AH23<Resultados!$C$13,AH23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AI23<Resultados!$C$13,AI23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AJ23<Resultados!$C$13,AJ23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AK23<Resultados!$C$13,AK23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AL23<Resultados!$C$13,AL23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AM23<Resultados!$C$13,AM23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AN23<Resultados!$C$13,AN23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AO23<Resultados!$C$13,AO23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AP23<Resultados!$C$13,AP23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AQ23<Resultados!$C$13,AQ23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AR23<Resultados!$C$13,AR23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AS23<Resultados!$C$13,AS23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AT23<Resultados!$C$13,AT23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AU23<Resultados!$C$13,AU23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AV23<Resultados!$C$13,AV23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AW23<Resultados!$C$13,AW23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AX23<Resultados!$C$13,AX23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AY23<Resultados!$C$13,AY23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AZ23<Resultados!$C$13,AZ23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BA23<Resultados!$C$13,BA23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BB23<Resultados!$C$13,BB23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BC23<Resultados!$C$13,BC23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BD23<Resultados!$C$13,BD23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BE23<Resultados!$C$13,BE23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BF23<Resultados!$C$13,BF23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BG23<Resultados!$C$13,BG23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BH23<Resultados!$C$13,BH23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BI23<Resultados!$C$13,BI23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BJ23<Resultados!$C$13,BJ23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BK23<Resultados!$C$13,BK23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BL23<Resultados!$C$13,BL23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BM23<Resultados!$C$13,BM23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}}]
[null,"Manutenção / manutenção em pleno ano de operação",{"$nulls":5},{"$f":"IF(OR(H23<Resultados!$C$13,H23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(I23<Resultados!$C$13,I23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(J23<Resultados!$C$13,J23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(K23<Resultados!$C$13,K23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(L23<Resultados!$C$13,L23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(M23<Resultados!$C$13,M23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(N23<Resultados!$C$13,N23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(O23<Resultados!$C$13,O23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(P23<Resultados!$C$13,P23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Q23<Resultados!$C$13,Q23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(R23<Resultados!$C$13,R23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(S23<Resultados!$C$13,S23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(T23<Resultados!$C$13,T23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(U23<Resultados!$C$13,U23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(V23<Resultados!$C$13,V23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(W23<Resultados!$C$13,W23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(X23<Resultados!$C$13,X23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Y23<Resultados!$C$13,Y23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Z23<Resultados!$C$13,Z23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AA23<Resultados!$C$13,AA23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AB23<Resultados!$C$13,AB23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AC23<Resultados!$C$13,AC23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AD23<Resultados!$C$13,AD23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AE23<Resultados!$C$13,AE23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AF23<Resultados!$C$13,AF23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AG23<Resultados!$C$13,AG23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AH23<Resultados!$C$13,AH23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AI23<Resultados!$C$13,AI23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AJ23<Resultados!$C$13,AJ23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AK23<Resultados!$C$13,AK23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AL23<Resultados!$C$13,AL23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AM23<Resultados!$C$13,AM23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AN23<Resultados!$C$13,AN23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AO23<Resultados!$C$13,AO23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AP23<Resultados!$C$13,AP23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AQ23<Resultados!$C$13,AQ23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AR23<Resultados!$C$13,AR23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AS23<Resultados!$C$13,AS23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AT23<Resultados!$C$13,AT23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AU23<Resultados!$C$13,AU23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AV23<Resultados!$C$13,AV23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AW23<Resultados!$C$13,AW23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AX23<Resultados!$C$13,AX23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AY23<Resultados!$C$13,AY23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AZ23<Resultados!$C$13,AZ23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BA23<Resultados!$C$13,BA23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BB23<Resultados!$C$13,BB23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BC23<Resultados!$C$13,BC23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BD23<Resultados!$C$13,BD23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BE23<Resultados!$C$13,BE23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BF23<Resultados!$C$13,BF23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BG23<Resultados!$C$13,BG23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BH23<Resultados!$C$13,BH23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BI23<Resultados!$C$13,BI23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BJ23<Resultados!$C$13,BJ23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BK23<Resultados!$C$13,BK23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BL23<Resultados!$C$13,BL23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BM23<Resultados!$C$13,BM23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}}]
[null,"Outros custos fixos / outros custos fixos em pleno ano de operação",{"$nulls":5},{"$f":"IF(OR(H23<Resultados!$C$13,H23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(I23<Resultados!$C$13,I23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(J23<Resultados!$C$13,J23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(K23<Resultados!$C$13,K23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(L23<Resultados!$C$13,L23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(M23<Resultados!$C$13,M23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(N23<Resultados!$C$13,N23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(O23<Resultados!$C$13,O23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(P23<Resultados!$C$13,P23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Q23<Resultados!$C$13,Q23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(R23<Resultados!$C$13,R23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(S23<Resultados!$C$13,S23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(T23<Resultados!$C$13,T23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(U23<Resultados!$C$13,U23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(V23<Resultados!$C$13,V23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(W23<Resultados!$C$13,W23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(X23<Resultados!$C$13,X23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Y23<Resultados!$C$13,Y23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(Z23<Resultados!$C$13,Z23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AA23<Resultados!$C$13,AA23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AB23<Resultados!$C$13,AB23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AC23<Resultados!$C$13,AC23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AD23<Resultados!$C$13,AD23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AE23<Resultados!$C$13,AE23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AF23<Resultados!$C$13,AF23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AG23<Resultados!$C$13,AG23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AH23<Resultados!$C$13,AH23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AI23<Resultados!$C$13,AI23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AJ23<Resultados!$C$13,AJ23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AK23<Resultados!$C$13,AK23>Resultados!$C$15),0,1)","v":{"v":1,"d":"1.0"}},{"$f":"IF(OR(AL23<Resultados!$C$13,AL23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AM23<Resultados!$C$13,AM23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AN23<Resultados!$C$13,AN23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AO23<Resultados!$C$13,AO23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AP23<Resultados!$C$13,AP23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AQ23<Resultados!$C$13,AQ23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AR23<Resultados!$C$13,AR23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AS23<Resultados!$C$13,AS23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AT23<Resultados!$C$13,AT23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AU23<Resultados!$C$13,AU23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AV23<Resultados!$C$13,AV23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AW23<Resultados!$C$13,AW23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AX23<Resultados!$C$13,AX23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AY23<Resultados!$C$13,AY23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(AZ23<Resultados!$C$13,AZ23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BA23<Resultados!$C$13,BA23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BB23<Resultados!$C$13,BB23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BC23<Resultados!$C$13,BC23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BD23<Resultados!$C$13,BD23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BE23<Resultados!$C$13,BE23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BF23<Resultados!$C$13,BF23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BG23<Resultados!$C$13,BG23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BH23<Resultados!$C$13,BH23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BI23<Resultados!$C$13,BI23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BJ23<Resultados!$C$13,BJ23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BK23<Resultados!$C$13,BK23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BL23<Resultados!$C$13,BL23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}},{"$f":"IF(OR(BM23<Resultados!$C$13,BM23>Resultados!$C$15),0,1)","v":{"v":0,"d":"0.0"}}]
[null,"Custos administrativos / custos administrativos em pleno ano de operação",{"$nulls":5},{"$f":"IF(H23<Resultados!$C$13-1,0,IF(H23=Resultados!$C$13-1,0.5,IF(H23=Resultados!$C$15+1,0.5,IF(H23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(I23<Resultados!$C$13-1,0,IF(I23=Resultados!$C$13-1,0.5,IF(I23=Resultados!$C$15+1,0.5,IF(I23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(J23<Resultados!$C$13-1,0,IF(J23=Resultados!$C$13-1,0.5,IF(J23=Resultados!$C$15+1,0.5,IF(J23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(K23<Resultados!$C$13-1,0,IF(K23=Resultados!$C$13-1,0.5,IF(K23=Resultados!$C$15+1,0.5,IF(K23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(L23<Resultados!$C$13-1,0,IF(L23=Resultados!$C$13-1,0.5,IF(L23=Resultados!$C$15+1,0.5,IF(L23>Resultados!$C$15+1,0,1))))","v":0.5},{"$f":"IF(M23<Resultados!$C$13-1,0,IF(M23=Resultados!$C$13-1,0.5,IF(M23=Resultados!$C$15+1,0.5,IF(M23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(N23<Resultados!$C$13-1,0,IF(N23=Resultados!$C$13-1,0.5,IF(N23=Resultados!$C$15+1,0.5,IF(N23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(O23<Resultados!$C$13-1,0,IF(O23=Resultados!$C$13-1,0.5,IF(O23=Resultados!$C$15+1,0.5,IF(O23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(P23<Resultados!$C$13-1,0,IF(P23=Resultados!$C$13-1,0.5,IF(P23=Resultados!$C$15+1,0.5,IF(P23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Q23<Resultados!$C$13-1,0,IF(Q23=Resultados!$C$13-1,0.5,IF(Q23=Resultados!$C$15+1,0.5,IF(Q23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(R23<Resultados!$C$13-1,0,IF(R23=Resultados!$C$13-1,0.5,IF(R23=Resultados!$C$15+1,0.5,IF(R23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(S23<Resultados!$C$13-1,0,IF(S23=Resultados!$C$13-1,0.5,IF(S23=Resultados!$C$15+1,0.5,IF(S23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(T23<Resultados!$C$13-1,0,IF(T23=Resultados!$C$13-1,0.5,IF(T23=Resultados!$C$15+1,0.5,IF(T23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(U23<Resultados!$C$13-1,0,IF(U23=Resultados!$C$13-1,0.5,IF(U23=Resultados!$C$15+1,0.5,IF(U23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(V23<Resultados!$C$13-1,0,IF(V23=Resultados!$C$13-1,0.5,IF(V23=Resultados!$C$15+1,0.5,IF(V23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(W23<Resultados!$C$13-1,0,IF(W23=Resultados!$C$13-1,0.5,IF(W23=Resultados!$C$15+1,0.5,IF(W23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(X23<Resultados!$C$13-1,0,IF(X23=Resultados!$C$13-1,0.5,IF(X23=Resultados!$C$15+1,0.5,IF(X23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Y23<Resultados!$C$13-1,0,IF(Y23=Resultados!$C$13-1,0.5,IF(Y23=Resultados!$C$15+1,0.5,IF(Y23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(Z23<Resultados!$C$13-1,0,IF(Z23=Resultados!$C$13-1,0.5,IF(Z23=Resultados!$C$15+1,0.5,IF(Z23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AA23<Resultados!$C$13-1,0,IF(AA23=Resultados!$C$13-1,0.5,IF(AA23=Resultados!$C$15+1,0.5,IF(AA23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AB23<Resultados!$C$13-1,0,IF(AB23=Resultados!$C$13-1,0.5,IF(AB23=Resultados!$C$15+1,0.5,IF(AB23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AC23<Resultados!$C$13-1,0,IF(AC23=Resultados!$C$13-1,0.5,IF(AC23=Resultados!$C$15+1,0.5,IF(AC23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AD23<Resultados!$C$13-1,0,IF(AD23=Resultados!$C$13-1,0.5,IF(AD23=Resultados!$C$15+1,0.5,IF(AD23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AE23<Resultados!$C$13-1,0,IF(AE23=Resultados!$C$13-1,0.5,IF(AE23=Resultados!$C$15+1,0.5,IF(AE23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AF23<Resultados!$C$13-1,0,IF(AF23=Resultados!$C$13-1,0.5,IF(AF23=Resultados!$C$15+1,0.5,IF(AF23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AG23<Resultados!$C$13-1,0,IF(AG23=Resultados!$C$13-1,0.5,IF(AG23=Resultados!$C$15+1,0.5,IF(AG23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AH23<Resultados!$C$13-1,0,IF(AH23=Resultados!$C$13-1,0.5,IF(AH23=Resultados!$C$15+1,0.5,IF(AH23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AI23<Resultados!$C$13-1,0,IF(AI23=Resultados!$C$13-1,0.5,IF(AI23=Resultados!$C$15+1,0.5,IF(AI23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AJ23<Resultados!$C$13-1,0,IF(AJ23=Resultados!$C$13-1,0.5,IF(AJ23=Resultados!$C$15+1,0.5,IF(AJ23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AK23<Resultados!$C$13-1,0,IF(AK23=Resultados!$C$13-1,0.5,IF(AK23=Resultados!$C$15+1,0.5,IF(AK23>Resultados!$C$15+1,0,1))))","v":{"v":1,"d":"1.0"}},{"$f":"IF(AL23<Resultados!$C$13-1,0,IF(AL23=Resultados!$C$13-1,0.5,IF(AL23=Resultados!$C$15+1,0.5,IF(AL23>Resultados!$C$15+1,0,1))))","v":0.5},{"$f":"IF(AM23<Resultados!$C$13-1,0,IF(AM23=Resultados!$C$13-1,0.5,IF(AM23=Resultados!$C$15+1,0.5,IF(AM23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AN23<Resultados!$C$13-1,0,IF(AN23=Resultados!$C$13-1,0.5,IF(AN23=Resultados!$C$15+1,0.5,IF(AN23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AO23<Resultados!$C$13-1,0,IF(AO23=Resultados!$C$13-1,0.5,IF(AO23=Resultados!$C$15+1,0.5,IF(AO23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AP23<Resultados!$C$13-1,0,IF(AP23=Resultados!$C$13-1,0.5,IF(AP23=Resultados!$C$15+1,0.5,IF(AP23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AQ23<Resultados!$C$13-1,0,IF(AQ23=Resultados!$C$13-1,0.5,IF(AQ23=Resultados!$C$15+1,0.5,IF(AQ23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AR23<Resultados!$C$13-1,0,IF(AR23=Resultados!$C$13-1,0.5,IF(AR23=Resultados!$C$15+1,0.5,IF(AR23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AS23<Resultados!$C$13-1,0,IF(AS23=Resultados!$C$13-1,0.5,IF(AS23=Resultados!$C$15+1,0.5,IF(AS23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AT23<Resultados!$C$13-1,0,IF(AT23=Resultados!$C$13-1,0.5,IF(AT23=Resultados!$C$15+1,0.5,IF(AT23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AU23<Resultados!$C$13-1,0,IF(AU23=Resultados!$C$13-1,0.5,IF(AU23=Resultados!$C$15+1,0.5,IF(AU23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AV23<Resultados!$C$13-1,0,IF(AV23=Resultados!$C$13-1,0.5,IF(AV23=Resultados!$C$15+1,0.5,IF(AV23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AW23<Resultados!$C$13-1,0,IF(AW23=Resultados!$C$13-1,0.5,IF(AW23=Resultados!$C$15+1,0.5,IF(AW23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AX23<Resultados!$C$13-1,0,IF(AX23=Resultados!$C$13-1,0.5,IF(AX23=Resultados!$C$15+1,0.5,IF(AX23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AY23<Resultados!$C$13-1,0,IF(AY23=Resultados!$C$13-1,0.5,IF(AY23=Resultados!$C$15+1,0.5,IF(AY23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(AZ23<Resultados!$C$13-1,0,IF(AZ23=Resultados!$C$13-1,0.5,IF(AZ23=Resultados!$C$15+1,0.5,IF(AZ23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BA23<Resultados!$C$13-1,0,IF(BA23=Resultados!$C$13-1,0.5,IF(BA23=Resultados!$C$15+1,0.5,IF(BA23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BB23<Resultados!$C$13-1,0,IF(BB23=Resultados!$C$13-1,0.5,IF(BB23=Resultados!$C$15+1,0.5,IF(BB23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BC23<Resultados!$C$13-1,0,IF(BC23=Resultados!$C$13-1,0.5,IF(BC23=Resultados!$C$15+1,0.5,IF(BC23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BD23<Resultados!$C$13-1,0,IF(BD23=Resultados!$C$13-1,0.5,IF(BD23=Resultados!$C$15+1,0.5,IF(BD23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BE23<Resultados!$C$13-1,0,IF(BE23=Resultados!$C$13-1,0.5,IF(BE23=Resultados!$C$15+1,0.5,IF(BE23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BF23<Resultados!$C$13-1,0,IF(BF23=Resultados!$C$13-1,0.5,IF(BF23=Resultados!$C$15+1,0.5,IF(BF23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BG23<Resultados!$C$13-1,0,IF(BG23=Resultados!$C$13-1,0.5,IF(BG23=Resultados!$C$15+1,0.5,IF(BG23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BH23<Resultados!$C$13-1,0,IF(BH23=Resultados!$C$13-1,0.5,IF(BH23=Resultados!$C$15+1,0.5,IF(BH23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BI23<Resultados!$C$13-1,0,IF(BI23=Resultados!$C$13-1,0.5,IF(BI23=Resultados!$C$15+1,0.5,IF(BI23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BJ23<Resultados!$C$13-1,0,IF(BJ23=Resultados!$C$13-1,0.5,IF(BJ23=Resultados!$C$15+1,0.5,IF(BJ23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BK23<Resultados!$C$13-1,0,IF(BK23=Resultados!$C$13-1,0.5,IF(BK23=Resultados!$C$15+1,0.5,IF(BK23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BL23<Resultados!$C$13-1,0,IF(BL23=Resultados!$C$13-1,0.5,IF(BL23=Resultados!$C$15+1,0.5,IF(BL23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}},{"$f":"IF(BM23<Resultados!$C$13-1,0,IF(BM23=Resultados!$C$13-1,0.5,IF(BM23=Resultados!$C$15+1,0.5,IF(BM23>Resultados!$C$15+1,0,1))))","v":{"v":0,"d":"0.0"}}]
[null,"Eletricidade vendida / vendas em pleno ano",{"$nulls":5},{"$f":"IF(OR(H23<Resultados!$C$13,H23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(I23<Resultados!$C$13,I23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(J23<Resultados!$C$13,J23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(K23<Resultados!$C$13,K23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(L23<Resultados!$C$13,L23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(M23<Resultados!$C$13,M23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(N23<Resultados!$C$13,N23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(O23<Resultados!$C$13,O23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(P23<Resultados!$C$13,P23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(Q23<Resultados!$C$13,Q23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(R23<Resultados!$C$13,R23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(S23<Resultados!$C$13,S23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(T23<Resultados!$C$13,T23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(U23<Resultados!$C$13,U23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(V23<Resultados!$C$13,V23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(W23<Resultados!$C$13,W23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(X23<Resultados!$C$13,X23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(Y23<Resultados!$C$13,Y23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(Z23<Resultados!$C$13,Z23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AA23<Resultados!$C$13,AA23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AB23<Resultados!$C$13,AB23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AC23<Resultados!$C$13,AC23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AD23<Resultados!$C$13,AD23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AE23<Resultados!$C$13,AE23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AF23<Resultados!$C$13,AF23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AG23<Resultados!$C$13,AG23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AH23<Resultados!$C$13,AH23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AI23<Resultados!$C$13,AI23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AJ23<Resultados!$C$13,AJ23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AK23<Resultados!$C$13,AK23>Resultados!$C$15),0,1)","v":1},{"$f":"IF(OR(AL23<Resultados!$C$13,AL23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AM23<Resultados!$C$13,AM23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AN23<Resultados!$C$13,AN23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AO23<Resultados!$C$13,AO23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AP23<Resultados!$C$13,AP23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AQ23<Resultados!$C$13,AQ23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AR23<Resultados!$C$13,AR23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AS23<Resultados!$C$13,AS23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AT23<Resultados!$C$13,AT23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AU23<Resultados!$C$13,AU23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AV23<Resultados!$C$13,AV23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AW23<Resultados!$C$13,AW23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AX23<Resultados!$C$13,AX23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AY23<Resultados!$C$13,AY23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(AZ23<Resultados!$C$13,AZ23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BA23<Resultados!$C$13,BA23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BB23<Resultados!$C$13,BB23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BC23<Resultados!$C$13,BC23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BD23<Resultados!$C$13,BD23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BE23<Resultados!$C$13,BE23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BF23<Resultados!$C$13,BF23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BG23<Resultados!$C$13,BG23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BH23<Resultados!$C$13,BH23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BI23<Resultados!$C$13,BI23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BJ23<Resultados!$C$13,BJ23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BK23<Resultados!$C$13,BK23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BL23<Resultados!$C$13,BL23>Resultados!$C$15),0,1)","v":0},{"$f":"IF(OR(BM23<Resultados!$C$13,BM23>Resultados!$C$15),0,1)","v":0}]
[null,"Consumo de madeira (mil m³)",{"$nulls":5},{"$f":"H28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"I28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"J28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"K28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"L28*'Premissas do projeto'!$G$106/1000","v":{"v":162.6825264054076,"d":"163"}},{"$f":"M28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"N28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"O28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"P28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"Q28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"R28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"S28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"T28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"U28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"V28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"W28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"X28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"Y28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"Z28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AA28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AB28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AC28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AD28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AE28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AF28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AG28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AH28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AI28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AJ28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AK28*'Premissas do projeto'!$G$106/1000","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"AL28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AM28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AN28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AO28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AP28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AQ28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AR28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AS28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AT28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AU28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AV28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AW28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AX28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AY28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"AZ28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BA28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BB28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BC28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BD28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BE28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BF28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BG28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BH28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BI28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BJ28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BK28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BL28*'Premissas do projeto'!$G$106/1000","v":0},{"$f":"BM28*'Premissas do projeto'!$G$106/1000","v":0},null,{"$f":"SUM(H35:BM35)","v":{"v":32373.8227546761,"d":"32,374"}}]
[null,"Output (GWh)",{"$nulls":5},{"$f":"'Premissas do projeto'!$G$45*H28*H34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*I28*I34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*J28*J34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*K28*K34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*L28*L34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*M28*M34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*N28*N34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*O28*O34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*P28*P34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*Q28*Q34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*R28*R34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*S28*S34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*T28*T34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*U28*U34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*V28*V34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*W28*W34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*X28*X34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*Y28*Y34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*Z28*Z34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AA28*AA34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AB28*AB34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AC28*AC34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AD28*AD34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AE28*AE34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AF28*AF34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AG28*AG34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AH28*AH34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AI28*AI34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AJ28*AJ34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AK28*AK34/1000","v":792},{"$f":"'Premissas do projeto'!$G$45*AL28*AL34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AM28*AM34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AN28*AN34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AO28*AO34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AP28*AP34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AQ28*AQ34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AR28*AR34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AS28*AS34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AT28*AT34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AU28*AU34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AV28*AV34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AW28*AW34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AX28*AX34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AY28*AY34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*AZ28*AZ34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BA28*BA34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BB28*BB34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BC28*BC34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BD28*BD34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BE28*BE34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BF28*BF34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BG28*BG34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BH28*BH34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BI28*BI34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BJ28*BJ34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BK28*BK34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BL28*BL34/1000","v":0},{"$f":"'Premissas do projeto'!$G$45*BM28*BM34/1000","v":0},null,{"$f":"SUM(H36:BM36)","v":{"v":19800,"d":"19,800"}}]
[]
[]
[null,"DECLARAÇÃO DE RESULTADOS DO EXERCÍCIO PARA O PROJETO (Mil R$ NOMINAIS)"]
[]
[{"$nulls":6},{"$f":"'Premissas do projeto'!$F$16","v":2017},{"$f":"G41+1","v":2018},{"$f":"H41+1","v":2019},{"$f":"I41+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,null,"Acumulado"]
[]
[]
[]
[null,"Receita bruta",{"$nulls":3},{"$f":"'Premissas do projeto'!G36","v":{"v":436802,"d":"436,802"}},null,{"$f":"$F45*H34*IF('Premissas do projeto'!$G$35=\"Sim\",H27,1)","v":0},{"$f":"$F45*I34*IF('Premissas do projeto'!$G$35=\"Sim\",I27,1)","v":0},{"$f":"$F45*J34*IF('Premissas do projeto'!$G$35=\"Sim\",J27,1)","v":0},{"$f":"$F45*K34*IF('Premissas do projeto'!$G$35=\"Sim\",K27,1)","v":0},{"$f":"$F45*L34*IF('Premissas do projeto'!$G$35=\"Sim\",L27,1)","v":0},{"$f":"$F45*M34*IF('Premissas do projeto'!$G$35=\"Sim\",M27,1)","v":{"v":559101.8534918323,"d":"559,102"}},{"$f":"$F45*N34*IF('Premissas do projeto'!$G$35=\"Sim\",N27,1)","v":{"v":582584.1313384891,"d":"582,584"}},{"$f":"$F45*O34*IF('Premissas do projeto'!$G$35=\"Sim\",O27,1)","v":{"v":607052.6648547058,"d":"607,053"}},{"$f":"$F45*P34*IF('Premissas do projeto'!$G$35=\"Sim\",P27,1)","v":{"v":632548.8767786034,"d":"632,549"}},{"$f":"$F45*Q34*IF('Premissas do projeto'!$G$35=\"Sim\",Q27,1)","v":{"v":659115.9296033047,"d":"659,116"}},{"$f":"$F45*R34*IF('Premissas do projeto'!$G$35=\"Sim\",R27,1)","v":{"v":686798.7986466436,"d":"686,799"}},{"$f":"$F45*S34*IF('Premissas do projeto'!$G$35=\"Sim\",S27,1)","v":{"v":715644.3481898026,"d":"715,644"}},{"$f":"$F45*T34*IF('Premissas do projeto'!$G$35=\"Sim\",T27,1)","v":{"v":745701.4108137742,"d":"745,701"}},{"$f":"$F45*U34*IF('Premissas do projeto'!$G$35=\"Sim\",U27,1)","v":{"v":777020.8700679529,"d":"777,021"}},{"$f":"$F45*V34*IF('Premissas do projeto'!$G$35=\"Sim\",V27,1)","v":{"v":809655.7466108069,"d":"809,656"}},{"$f":"$F45*W34*IF('Premissas do projeto'!$G$35=\"Sim\",W27,1)","v":{"v":843661.2879684608,"d":"843,661"}},{"$f":"$F45*X34*IF('Premissas do projeto'!$G$35=\"Sim\",X27,1)","v":{"v":879095.0620631361,"d":"879,095"}},{"$f":"$F45*Y34*IF('Premissas do projeto'!$G$35=\"Sim\",Y27,1)","v":{"v":916017.054669788,"d":"916,017"}},{"$f":"$F45*Z34*IF('Premissas do projeto'!$G$35=\"Sim\",Z27,1)","v":{"v":954489.7709659191,"d":"954,490"}},{"$f":"$F45*AA34*IF('Premissas do projeto'!$G$35=\"Sim\",AA27,1)","v":{"v":994578.3413464878,"d":"994,578"}},{"$f":"$F45*AB34*IF('Premissas do projeto'!$G$35=\"Sim\",AB27,1)","v":{"v":1036350.6316830404,"d":"1,036,351"}},{"$f":"$F45*AC34*IF('Premissas do projeto'!$G$35=\"Sim\",AC27,1)","v":{"v":1079877.358213728,"d":"1,079,877"}},{"$f":"$F45*AD34*IF('Premissas do projeto'!$G$35=\"Sim\",AD27,1)","v":{"v":1125232.2072587046,"d":"1,125,232"}},{"$f":"$F45*AE34*IF('Premissas do projeto'!$G$35=\"Sim\",AE27,1)","v":{"v":1172491.95996357,"d":"1,172,492"}},{"$f":"$F45*AF34*IF('Premissas do projeto'!$G$35=\"Sim\",AF27,1)","v":{"v":1221736.62228204,"d":"1,221,737"}},{"$f":"$F45*AG34*IF('Premissas do projeto'!$G$35=\"Sim\",AG27,1)","v":{"v":1273049.5604178861,"d":"1,273,050"}},{"$f":"$F45*AH34*IF('Premissas do projeto'!$G$35=\"Sim\",AH27,1)","v":{"v":1326517.6419554374,"d":"1,326,518"}},{"$f":"$F45*AI34*IF('Premissas do projeto'!$G$35=\"Sim\",AI27,1)","v":{"v":1382231.3829175658,"d":"1,382,231"}},{"$f":"$F45*AJ34*IF('Premissas do projeto'!$G$35=\"Sim\",AJ27,1)","v":{"v":1440285.1010001036,"d":"1,440,285"}},{"$f":"$F45*AK34*IF('Premissas do projeto'!$G$35=\"Sim\",AK27,1)","v":{"v":1500777.075242108,"d":"1,500,777"}},{"$f":"$F45*AL34*IF('Premissas do projeto'!$G$35=\"Sim\",AL27,1)","v":0},{"$f":"$F45*AM34*IF('Premissas do projeto'!$G$35=\"Sim\",AM27,1)","v":0},{"$f":"$F45*AN34*IF('Premissas do projeto'!$G$35=\"Sim\",AN27,1)","v":0},{"$f":"$F45*AO34*IF('Premissas do projeto'!$G$35=\"Sim\",AO27,1)","v":0},{"$f":"$F45*AP34*IF('Premissas do projeto'!$G$35=\"Sim\",AP27,1)","v":0},{"$f":"$F45*AQ34*IF('Premissas do projeto'!$G$35=\"Sim\",AQ27,1)","v":0},{"$f":"$F45*AR34*IF('Premissas do projeto'!$G$35=\"Sim\",AR27,1)","v":0},{"$f":"$F45*AS34*IF('Premissas do projeto'!$G$35=\"Sim\",AS27,1)","v":0},{"$f":"$F45*AT34*IF('Premissas do projeto'!$G$35=\"Sim\",AT27,1)","v":0},{"$f":"$F45*AU34*IF('Premissas do projeto'!$G$35=\"Sim\",AU27,1)","v":0},{"$f":"$F45*AV34*IF('Premissas do projeto'!$G$35=\"Sim\",AV27,1)","v":0},{"$f":"$F45*AW34*IF('Premissas do projeto'!$G$35=\"Sim\",AW27,1)","v":0},{"$f":"$F45*AX34*IF('Premissas do projeto'!$G$35=\"Sim\",AX27,1)","v":0},{"$f":"$F45*AY34*IF('Premissas do projeto'!$G$35=\"Sim\",AY27,1)","v":0},{"$f":"$F45*AZ34*IF('Premissas do projeto'!$G$35=\"Sim\",AZ27,1)","v":0},{"$f":"$F45*BA34*IF('Premissas do projeto'!$G$35=\"Sim\",BA27,1)","v":0},{"$f":"$F45*BB34*IF('Premissas do projeto'!$G$35=\"Sim\",BB27,1)","v":0},{"$f":"$F45*BC34*IF('Premissas do projeto'!$G$35=\"Sim\",BC27,1)","v":0},{"$f":"$F45*BD34*IF('Premissas do projeto'!$G$35=\"Sim\",BD27,1)","v":0},{"$f":"$F45*BE34*IF('Premissas do projeto'!$G$35=\"Sim\",BE27,1)","v":0},{"$f":"$F45*BF34*IF('Premissas do projeto'!$G$35=\"Sim\",BF27,1)","v":0},{"$f":"$F45*BG34*IF('Premissas do projeto'!$G$35=\"Sim\",BG27,1)","v":0},{"$f":"$F45*BH34*IF('Premissas do projeto'!$G$35=\"Sim\",BH27,1)","v":0},{"$f":"$F45*BI34*IF('Premissas do projeto'!$G$35=\"Sim\",BI27,1)","v":0},{"$f":"$F45*BJ34*IF('Premissas do projeto'!$G$35=\"Sim\",BJ27,1)","v":0},{"$f":"$F45*BK34*IF('Premissas do projeto'!$G$35=\"Sim\",BK27,1)","v":0},{"$f":"$F45*BL34*IF('Premissas do projeto'!$G$35=\"Sim\",BL27,1)","v":0},{"$f":"$F45*BM34*IF('Premissas do projeto'!$G$35=\"Sim\",BM27,1)","v":0},null,{"$f":"SUM(H45:BM45)","v":{"v":23921615.688343894,"d":"23,921,616"}}]
[]
[]
[null,"Deducões",{"$nulls":5},{"$f":"H49+H54+H55","v":0},{"$f":"I49+I54+I55","v":0},0,0,0,{"v":-13239.716200892752,"d":"(13,240)"},{"v":-39996.51684217895,"d":"(39,997)"},{"v":-47172.8524689927,"d":"(47,173)"},{"v":-48841.562316528165,"d":"(48,842)"},{"v":-50892.90793382235,"d":"(50,893)"},{"v":-53030.41006704289,"d":"(53,030)"},{"v":-55257.687289858695,"d":"(55,258)"},{"v":-57578.51015603275,"d":"(57,579)"},{"v":-59996.80758258614,"d":"(59,997)"},{"v":-62516.67350105475,"d":"(62,517)"},{"v":-65142.37378809906,"d":"(65,142)"},{"v":-67878.35348719922,"d":"(67,878)"},{"v":-70729.2443336616,"d":"(70,729)"},{"v":-73699.87259567538,"d":"(73,700)"},{"v":-76795.26724469375,"d":"(76,795)"},{"v":-80020.6684689709,"d":"(80,021)"},{"v":-83381.53654466767,"d":"(83,382)"},{"v":-86883.5610795437,"d":"(86,884)"},{"v":-90532.67064488454,"d":"(90,533)"},{"v":-94335.04281196967,"d":"(94,335)"},{"v":-98297.11461007244,"d":"(98,297)"},{"v":-102425.5934236955,"d":"(102,426)"},{"v":-107410.44538530803,"d":"(107,410)"},{"v":-112633.34616489668,"d":"(112,633)"},{"v":-118105.498584311,"d":"(118,105)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H48:BM48)","v":{"v":-1816794.2335266392,"d":"(1,816,794)"}}]
[{"$nulls":3},"ICMS",{"$nulls":3},{"$f":"-(H45*$A$51+H52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Creditos iniciais",null,null,{"$f":"G53","v":0},0,0,0,{"v":16574.36263856722,"d":"16,574"},{"v":33869.84642832438,"d":"33,870"},{"v":40622.70154303157,"d":"40,623"},{"v":47562.71905092517,"d":"47,563"},{"v":54794.217294150294,"d":"54,794"},{"v":62631.90616310271,"d":"62,632"},{"v":70798.77796455112,"d":"70,799"},{"v":79308.65838166037,"d":"79,309"},{"v":88175.9537762882,"d":"88,176"},{"v":97415.6755774904,"d":"97,416"},{"v":107043.46569434309,"d":"107,043"},{"v":117075.6229961036,"d":"117,076"},{"v":127529.13090453805,"d":"127,529"},{"v":138421.68614512673,"d":"138,422"},{"v":149771.72870582016,"d":"149,772"},{"v":161598.47305406272,"d":"161,598"},{"v":173921.94066493146,"d":"173,922"},{"v":186762.9939154567,"d":"186,763"},{"v":200143.37140250398,"d":"200,143"},{"v":214085.72474400725,"d":"214,086"},{"v":228613.65692585366,"d":"228,614"},{"v":243751.7622593376,"d":"243,752"},{"v":259525.6680168279,"d":"259,526"},{"v":275962.0778161328,"d":"275,962"},{"v":292427.8713065401,"d":"292,428"},{"v":308896.52289121645,"d":"308,897"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"}]
[{"$f":"IF('Premissas do projeto'!G20=\"Consumidor(es) final(is) sem usar a rede\",VLOOKUP('Premissas do projeto'!G13,'Biblioteca impostos'!H8:I34,2,0),0)","v":{"v":0,"d":"0%"}},{"$nulls":3},"(+) Criados",null,null,{"$f":"-(H131+H142)*'Premissas do projeto'!$G$162-(H60+H64)*'Premissas do projeto'!$G$163-(H61+SUM(H66:H68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(I131+I142)*'Premissas do projeto'!$G$162-(I60+I64)*'Premissas do projeto'!$G$163-(I61+SUM(I66:I68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(J131+J142)*'Premissas do projeto'!$G$162-(J60+J64)*'Premissas do projeto'!$G$163-(J61+SUM(J66:J68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(K131+K142)*'Premissas do projeto'!$G$162-(K60+K64)*'Premissas do projeto'!$G$163-(K61+SUM(K66:K68))*'Premissas do projeto'!$G$164","v":{"v":16574.36263856722,"d":"16,574"}},{"$f":"-(L131+L142)*'Premissas do projeto'!$G$162-(L60+L64)*'Premissas do projeto'!$G$163-(L61+SUM(L66:L68))*'Premissas do projeto'!$G$164","v":{"v":17295.483789757156,"d":"17,295"}},{"$f":"-(M131+M142)*'Premissas do projeto'!$G$162-(M60+M64)*'Premissas do projeto'!$G$163-(M61+SUM(M66:M68))*'Premissas do projeto'!$G$164","v":{"v":6752.855114707195,"d":"6,753"}},{"$f":"-(N131+N142)*'Premissas do projeto'!$G$162-(N60+N64)*'Premissas do projeto'!$G$163-(N61+SUM(N66:N68))*'Premissas do projeto'!$G$164","v":{"v":6940.0175078935945,"d":"6,940"}},{"$f":"-(O131+O142)*'Premissas do projeto'!$G$162-(O60+O64)*'Premissas do projeto'!$G$163-(O61+SUM(O66:O68))*'Premissas do projeto'!$G$164","v":{"v":7231.498243225127,"d":"7,231"}},{"$f":"-(P131+P142)*'Premissas do projeto'!$G$162-(P60+P64)*'Premissas do projeto'!$G$163-(P61+SUM(P66:P68))*'Premissas do projeto'!$G$164","v":{"v":7837.688868952411,"d":"7,838"}},{"$f":"-(Q131+Q142)*'Premissas do projeto'!$G$162-(Q60+Q64)*'Premissas do projeto'!$G$163-(Q61+SUM(Q66:Q68))*'Premissas do projeto'!$G$164","v":{"v":8166.871801448412,"d":"8,167"}},{"$f":"-(R131+R142)*'Premissas do projeto'!$G$162-(R60+R64)*'Premissas do projeto'!$G$163-(R61+SUM(R66:R68))*'Premissas do projeto'!$G$164","v":{"v":8509.880417109245,"d":"8,510"}},{"$f":"-(S131+S142)*'Premissas do projeto'!$G$162-(S60+S64)*'Premissas do projeto'!$G$163-(S61+SUM(S66:S68))*'Premissas do projeto'!$G$164","v":{"v":8867.295394627832,"d":"8,867"}},{"$f":"-(T131+T142)*'Premissas do projeto'!$G$162-(T60+T64)*'Premissas do projeto'!$G$163-(T61+SUM(T66:T68))*'Premissas do projeto'!$G$164","v":{"v":9239.721801202202,"d":"9,240"}},{"$f":"-(U131+U142)*'Premissas do projeto'!$G$162-(U60+U64)*'Premissas do projeto'!$G$163-(U61+SUM(U66:U68))*'Premissas do projeto'!$G$164","v":{"v":9627.790116852695,"d":"9,628"}},{"$f":"-(V131+V142)*'Premissas do projeto'!$G$162-(V60+V64)*'Premissas do projeto'!$G$163-(V61+SUM(V66:V68))*'Premissas do projeto'!$G$164","v":{"v":10032.15730176051,"d":"10,032"}},{"$f":"-(W131+W142)*'Premissas do projeto'!$G$162-(W60+W64)*'Premissas do projeto'!$G$163-(W61+SUM(W66:W68))*'Premissas do projeto'!$G$164","v":{"v":10453.50790843445,"d":"10,454"}},{"$f":"-(X131+X142)*'Premissas do projeto'!$G$162-(X60+X64)*'Premissas do projeto'!$G$163-(X61+SUM(X66:X68))*'Premissas do projeto'!$G$164","v":{"v":10892.555240588696,"d":"10,893"}},{"$f":"-(Y131+Y142)*'Premissas do projeto'!$G$162-(Y60+Y64)*'Premissas do projeto'!$G$163-(Y61+SUM(Y66:Y68))*'Premissas do projeto'!$G$164","v":{"v":11350.042560693426,"d":"11,350"}},{"$f":"-(Z131+Z142)*'Premissas do projeto'!$G$162-(Z60+Z64)*'Premissas do projeto'!$G$163-(Z61+SUM(Z66:Z68))*'Premissas do projeto'!$G$164","v":{"v":11826.74434824255,"d":"11,827"}},{"$f":"-(AA131+AA142)*'Premissas do projeto'!$G$162-(AA60+AA64)*'Premissas do projeto'!$G$163-(AA61+SUM(AA66:AA68))*'Premissas do projeto'!$G$164","v":{"v":12323.467610868736,"d":"12,323"}},{"$f":"-(AB131+AB142)*'Premissas do projeto'!$G$162-(AB60+AB64)*'Premissas do projeto'!$G$163-(AB61+SUM(AB66:AB68))*'Premissas do projeto'!$G$164","v":{"v":12841.053250525227,"d":"12,841"}},{"$f":"-(AC131+AC142)*'Premissas do projeto'!$G$162-(AC60+AC64)*'Premissas do projeto'!$G$163-(AC61+SUM(AC66:AC68))*'Premissas do projeto'!$G$164","v":{"v":13380.37748704728,"d":"13,380"}},{"$f":"-(AD131+AD142)*'Premissas do projeto'!$G$162-(AD60+AD64)*'Premissas do projeto'!$G$163-(AD61+SUM(AD66:AD68))*'Premissas do projeto'!$G$164","v":{"v":13942.35334150327,"d":"13,942"}},{"$f":"-(AE131+AE142)*'Premissas do projeto'!$G$162-(AE60+AE64)*'Premissas do projeto'!$G$163-(AE61+SUM(AE66:AE68))*'Premissas do projeto'!$G$164","v":{"v":14527.932181846407,"d":"14,528"}},{"$f":"-(AF131+AF142)*'Premissas do projeto'!$G$162-(AF60+AF64)*'Premissas do projeto'!$G$163-(AF61+SUM(AF66:AF68))*'Premissas do projeto'!$G$164","v":{"v":15138.105333483954,"d":"15,138"}},{"$f":"-(AG131+AG142)*'Premissas do projeto'!$G$162-(AG60+AG64)*'Premissas do projeto'!$G$163-(AG61+SUM(AG66:AG68))*'Premissas do projeto'!$G$164","v":{"v":15773.905757490287,"d":"15,774"}},{"$f":"-(AH131+AH142)*'Premissas do projeto'!$G$162-(AH60+AH64)*'Premissas do projeto'!$G$163-(AH61+SUM(AH66:AH68))*'Premissas do projeto'!$G$164","v":{"v":16436.409799304878,"d":"16,436"}},{"$f":"-(AI131+AI142)*'Premissas do projeto'!$G$162-(AI60+AI64)*'Premissas do projeto'!$G$163-(AI61+SUM(AI66:AI68))*'Premissas do projeto'!$G$164","v":{"v":16465.793490407294,"d":"16,466"}},{"$f":"-(AJ131+AJ142)*'Premissas do projeto'!$G$162-(AJ60+AJ64)*'Premissas do projeto'!$G$163-(AJ61+SUM(AJ66:AJ68))*'Premissas do projeto'!$G$164","v":{"v":16468.651584676336,"d":"16,469"}},{"$f":"-(AK131+AK142)*'Premissas do projeto'!$G$162-(AK60+AK64)*'Premissas do projeto'!$G$163-(AK61+SUM(AK66:AK68))*'Premissas do projeto'!$G$164","v":{"v":16442.704099146904,"d":"16,443"}},{"$f":"-(AL131+AL142)*'Premissas do projeto'!$G$162-(AL60+AL64)*'Premissas do projeto'!$G$163-(AL61+SUM(AL66:AL68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AM131+AM142)*'Premissas do projeto'!$G$162-(AM60+AM64)*'Premissas do projeto'!$G$163-(AM61+SUM(AM66:AM68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AN131+AN142)*'Premissas do projeto'!$G$162-(AN60+AN64)*'Premissas do projeto'!$G$163-(AN61+SUM(AN66:AN68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AO131+AO142)*'Premissas do projeto'!$G$162-(AO60+AO64)*'Premissas do projeto'!$G$163-(AO61+SUM(AO66:AO68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AP131+AP142)*'Premissas do projeto'!$G$162-(AP60+AP64)*'Premissas do projeto'!$G$163-(AP61+SUM(AP66:AP68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AQ131+AQ142)*'Premissas do projeto'!$G$162-(AQ60+AQ64)*'Premissas do projeto'!$G$163-(AQ61+SUM(AQ66:AQ68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AR131+AR142)*'Premissas do projeto'!$G$162-(AR60+AR64)*'Premissas do projeto'!$G$163-(AR61+SUM(AR66:AR68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AS131+AS142)*'Premissas do projeto'!$G$162-(AS60+AS64)*'Premissas do projeto'!$G$163-(AS61+SUM(AS66:AS68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AT131+AT142)*'Premissas do projeto'!$G$162-(AT60+AT64)*'Premissas do projeto'!$G$163-(AT61+SUM(AT66:AT68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AU131+AU142)*'Premissas do projeto'!$G$162-(AU60+AU64)*'Premissas do projeto'!$G$163-(AU61+SUM(AU66:AU68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AV131+AV142)*'Premissas do projeto'!$G$162-(AV60+AV64)*'Premissas do projeto'!$G$163-(AV61+SUM(AV66:AV68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AW131+AW142)*'Premissas do projeto'!$G$162-(AW60+AW64)*'Premissas do projeto'!$G$163-(AW61+SUM(AW66:AW68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AX131+AX142)*'Premissas do projeto'!$G$162-(AX60+AX64)*'Premissas do projeto'!$G$163-(AX61+SUM(AX66:AX68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AY131+AY142)*'Premissas do projeto'!$G$162-(AY60+AY64)*'Premissas do projeto'!$G$163-(AY61+SUM(AY66:AY68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(AZ131+AZ142)*'Premissas do projeto'!$G$162-(AZ60+AZ64)*'Premissas do projeto'!$G$163-(AZ61+SUM(AZ66:AZ68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BA131+BA142)*'Premissas do projeto'!$G$162-(BA60+BA64)*'Premissas do projeto'!$G$163-(BA61+SUM(BA66:BA68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BB131+BB142)*'Premissas do projeto'!$G$162-(BB60+BB64)*'Premissas do projeto'!$G$163-(BB61+SUM(BB66:BB68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BC131+BC142)*'Premissas do projeto'!$G$162-(BC60+BC64)*'Premissas do projeto'!$G$163-(BC61+SUM(BC66:BC68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BD131+BD142)*'Premissas do projeto'!$G$162-(BD60+BD64)*'Premissas do projeto'!$G$163-(BD61+SUM(BD66:BD68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BE131+BE142)*'Premissas do projeto'!$G$162-(BE60+BE64)*'Premissas do projeto'!$G$163-(BE61+SUM(BE66:BE68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BF131+BF142)*'Premissas do projeto'!$G$162-(BF60+BF64)*'Premissas do projeto'!$G$163-(BF61+SUM(BF66:BF68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BG131+BG142)*'Premissas do projeto'!$G$162-(BG60+BG64)*'Premissas do projeto'!$G$163-(BG61+SUM(BG66:BG68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BH131+BH142)*'Premissas do projeto'!$G$162-(BH60+BH64)*'Premissas do projeto'!$G$163-(BH61+SUM(BH66:BH68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BI131+BI142)*'Premissas do projeto'!$G$162-(BI60+BI64)*'Premissas do projeto'!$G$163-(BI61+SUM(BI66:BI68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BJ131+BJ142)*'Premissas do projeto'!$G$162-(BJ60+BJ64)*'Premissas do projeto'!$G$163-(BJ61+SUM(BJ66:BJ68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BK131+BK142)*'Premissas do projeto'!$G$162-(BK60+BK64)*'Premissas do projeto'!$G$163-(BK61+SUM(BK66:BK68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BL131+BL142)*'Premissas do projeto'!$G$162-(BL60+BL64)*'Premissas do projeto'!$G$163-(BL61+SUM(BL66:BL68))*'Premissas do projeto'!$G$164","v":0},{"$f":"-(BM131+BM142)*'Premissas do projeto'!$G$162-(BM60+BM64)*'Premissas do projeto'!$G$163-(BM61+SUM(BM66:BM68))*'Premissas do projeto'!$G$164","v":0}]
[{"$nulls":4},"(-) Utilizados",null,null,{"$f":"-MIN(H50+H51,H45*$A$51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Creditos finais",null,null,{"$f":"SUM(H50:H52)","v":0},0,0,{"v":16574.36263856722,"d":"16,574"},{"v":33869.84642832438,"d":"33,870"},{"v":40622.70154303157,"d":"40,623"},{"v":47562.71905092517,"d":"47,563"},{"v":54794.217294150294,"d":"54,794"},{"v":62631.90616310271,"d":"62,632"},{"v":70798.77796455112,"d":"70,799"},{"v":79308.65838166037,"d":"79,309"},{"v":88175.9537762882,"d":"88,176"},{"v":97415.6755774904,"d":"97,416"},{"v":107043.46569434309,"d":"107,043"},{"v":117075.6229961036,"d":"117,076"},{"v":127529.13090453805,"d":"127,529"},{"v":138421.68614512673,"d":"138,422"},{"v":149771.72870582016,"d":"149,772"},{"v":161598.47305406272,"d":"161,598"},{"v":173921.94066493146,"d":"173,922"},{"v":186762.9939154567,"d":"186,763"},{"v":200143.37140250398,"d":"200,143"},{"v":214085.72474400725,"d":"214,086"},{"v":228613.65692585366,"d":"228,614"},{"v":243751.7622593376,"d":"243,752"},{"v":259525.6680168279,"d":"259,526"},{"v":275962.0778161328,"d":"275,962"},{"v":292427.8713065401,"d":"292,428"},{"v":308896.52289121645,"d":"308,897"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"},{"v":325339.2269903633,"d":"325,339"}]
[{"$nulls":3},"PIS",{"$nulls":3},{"$f":"IF($G$353=\"Presumido\",H237,IF($G$353=\"Real\",H266,H308))","v":0},0,0,0,0,0,{"v":-2232.319479290987,"d":"(2,232)"},{"v":-7822.5588168634295,"d":"(7,823)"},{"v":-8040.201464017357,"d":"(8,040)"},{"v":-8377.889925506086,"d":"(8,378)"},{"v":-8729.761302377345,"d":"(8,730)"},{"v":-9096.41127707719,"d":"(9,096)"},{"v":-9478.46055071443,"d":"(9,478)"},{"v":-9876.55589384444,"d":"(9,877)"},{"v":-10291.371241385905,"d":"(10,291)"},{"v":-10723.608833524113,"d":"(10,724)"},{"v":-11174.000404532126,"d":"(11,174)"},{"v":-11643.308421522474,"d":"(11,643)"},{"v":-12132.327375226421,"d":"(12,132)"},{"v":-12641.885124985929,"d":"(12,642)"},{"v":-13172.844300235343,"d":"(13,173)"},{"v":-13726.103760845228,"d":"(13,726)"},{"v":-14302.600118800723,"d":"(14,303)"},{"v":-14903.309323790352,"d":"(14,903)"},{"v":-15529.248315389548,"d":"(15,529)"},{"v":-16181.476744635913,"d":"(16,181)"},{"v":-16861.098767910626,"d":"(16,861)"},{"v":-17811.61160700128,"d":"(17,812)"},{"v":-18812.22454634896,"d":"(18,812)"},{"v":-19865.469289727087,"d":"(19,865)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"COFINS",{"$nulls":3},{"$f":"IF($G$353=\"Presumido\",H238,IF($G$353=\"Real\",H271,H313))","v":0},0,0,0,0,{"v":-13239.716200892752,"d":"(13,240)"},{"v":-37764.197362887964,"d":"(37,764)"},{"v":-39350.29365212927,"d":"(39,350)"},{"v":-40801.36085251081,"d":"(40,801)"},{"v":-42515.01800831626,"d":"(42,515)"},{"v":-44300.648764665544,"d":"(44,301)"},{"v":-46161.276012781505,"d":"(46,161)"},{"v":-48100.04960531832,"d":"(48,100)"},{"v":-50120.2516887417,"d":"(50,120)"},{"v":-52225.302259668846,"d":"(52,225)"},{"v":-54418.764954574945,"d":"(54,419)"},{"v":-56704.35308266709,"d":"(56,704)"},{"v":-59085.93591213912,"d":"(59,086)"},{"v":-61567.545220448956,"d":"(61,568)"},{"v":-64153.38211970782,"d":"(64,153)"},{"v":-66847.82416873556,"d":"(66,848)"},{"v":-69655.43278382244,"d":"(69,655)"},{"v":-72580.96096074297,"d":"(72,581)"},{"v":-75629.36132109418,"d":"(75,629)"},{"v":-78805.79449658013,"d":"(78,806)"},{"v":-82115.63786543653,"d":"(82,116)"},{"v":-85564.49465578489,"d":"(85,564)"},{"v":-89598.83377830675,"d":"(89,599)"},{"v":-93821.12161854771,"d":"(93,821)"},{"v":-98240.02929458392,"d":"(98,240)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Receita líquida",{"$nulls":5},{"$f":"H45+H48","v":0},{"$f":"I45+I48","v":0},0,0,0,{"v":545862.1372909396,"d":"545,862"},{"v":542587.6144963101,"d":"542,588"},{"v":559879.8123857131,"d":"559,880"},{"v":583707.3144620752,"d":"583,707"},{"v":608223.0216694823,"d":"608,223"},{"v":633768.3885796007,"d":"633,768"},{"v":660386.6608999439,"d":"660,387"},{"v":688122.9006577415,"d":"688,123"},{"v":717024.0624853667,"d":"717,024"},{"v":747139.0731097521,"d":"747,139"},{"v":778518.9141803618,"d":"778,519"},{"v":811216.708575937,"d":"811,217"},{"v":845287.8103361264,"d":"845,288"},{"v":880789.8983702437,"d":"880,790"},{"v":917783.074101794,"d":"917,783"},{"v":956329.9632140695,"d":"956,330"},{"v":996495.8216690604,"d":"996,496"},{"v":1038348.6461791609,"d":"1,038,349"},{"v":1081959.2893186857,"d":"1,081,959"},{"v":1127401.5794700703,"d":"1,127,402"},{"v":1174752.4458078137,"d":"1,174,752"},{"v":1224092.0485317418,"d":"1,224,092"},{"v":1274820.9375322578,"d":"1,274,821"},{"v":1327651.754835207,"d":"1,327,652"},{"v":1382671.576657797,"d":"1,382,672"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H57:BM57)","v":{"v":22104821.454817254,"d":"22,104,821"}}]
[]
[null,"Custos variáveis",{"$nulls":5},{"$f":"SUM(H60:H61)","v":0},{"$f":"SUM(I60:I61)","v":0},0,0,{"v":-20254.78526199514,"d":"(20,255)"},{"v":-167155.45104455156,"d":"(167,155)"},{"v":-174175.9799884227,"d":"(174,176)"},{"v":-181491.3711479365,"d":"(181,491)"},{"v":-189114.00873614984,"d":"(189,114)"},{"v":-197056.79710306812,"d":"(197,057)"},{"v":-205333.182581397,"d":"(205,333)"},{"v":-213957.17624981565,"d":"(213,957)"},{"v":-222943.3776523079,"d":"(222,943)"},{"v":-232306.99951370485,"d":"(232,307)"},{"v":-242063.89349328048,"d":"(242,064)"},{"v":-252230.57701999828,"d":"(252,231)"},{"v":-262824.2612548382,"d":"(262,824)"},{"v":-273862.88022754143,"d":"(273,863)"},{"v":-285365.12119709817,"d":"(285,365)"},{"v":-297350.4562873763,"d":"(297,350)"},{"v":-309839.17545144615,"d":"(309,839)"},{"v":-322852.4208204068,"d":"(322,852)"},{"v":-336412.222494864,"d":"(336,412)"},{"v":-350541.5358396482,"d":"(350,542)"},{"v":-365264.2803449135,"d":"(365,264)"},{"v":-380605.38011939987,"d":"(380,605)"},{"v":-396590.8060844147,"d":"(396,591)"},{"v":-413247.61993996013,"d":"(413,248)"},{"v":-430604.0199774385,"d":"(430,604)"},{"v":-448689.38881649094,"d":"(448,689)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H59:BM59)","v":{"v":-7172133.168648466,"d":"(7,172,133)"}}]
[null,null,"Madeira outra que mínimo contratual ",null,null,"N/D",null,{"$f":"-IF(OR(H23<Resultados!$C$13,H23>Resultados!$C$15),'Premissas do projeto'!$G$127*H35,IF(H35<'Premissas do projeto'!$G$120,0,IF(H35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(H35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(H35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*H27","v":0},{"$f":"-IF(OR(I23<Resultados!$C$13,I23>Resultados!$C$15),'Premissas do projeto'!$G$127*I35,IF(I35<'Premissas do projeto'!$G$120,0,IF(I35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(I35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(I35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*I27","v":0},{"$f":"-IF(OR(J23<Resultados!$C$13,J23>Resultados!$C$15),'Premissas do projeto'!$G$127*J35,IF(J35<'Premissas do projeto'!$G$120,0,IF(J35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(J35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(J35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*J27","v":0},{"$f":"-IF(OR(K23<Resultados!$C$13,K23>Resultados!$C$15),'Premissas do projeto'!$G$127*K35,IF(K35<'Premissas do projeto'!$G$120,0,IF(K35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(K35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(K35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*K27","v":0},{"$f":"-IF(OR(L23<Resultados!$C$13,L23>Resultados!$C$15),'Premissas do projeto'!$G$127*L35,IF(L35<'Premissas do projeto'!$G$120,0,IF(L35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(L35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(L35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*L27","v":{"v":-17168.054947346398,"d":"(17,168)"}},{"$f":"-IF(OR(M23<Resultados!$C$13,M23>Resultados!$C$15),'Premissas do projeto'!$G$127*M35,IF(M35<'Premissas do projeto'!$G$120,0,IF(M35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(M35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(M35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*M27","v":{"v":-141681.77698066877,"d":"(141,682)"}},{"$f":"-IF(OR(N23<Resultados!$C$13,N23>Resultados!$C$15),'Premissas do projeto'!$G$127*N35,IF(N35<'Premissas do projeto'!$G$120,0,IF(N35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(N35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(N35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*N27","v":{"v":-147632.41161385685,"d":"(147,632)"}},{"$f":"-IF(OR(O23<Resultados!$C$13,O23>Resultados!$C$15),'Premissas do projeto'!$G$127*O35,IF(O35<'Premissas do projeto'!$G$120,0,IF(O35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(O35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(O35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*O27","v":{"v":-153832.97290163886,"d":"(153,833)"}},{"$f":"-IF(OR(P23<Resultados!$C$13,P23>Resultados!$C$15),'Premissas do projeto'!$G$127*P35,IF(P35<'Premissas do projeto'!$G$120,0,IF(P35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(P35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(P35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*P27","v":{"v":-160293.9577635077,"d":"(160,294)"}},{"$f":"-IF(OR(Q23<Resultados!$C$13,Q23>Resultados!$C$15),'Premissas do projeto'!$G$127*Q35,IF(Q35<'Premissas do projeto'!$G$120,0,IF(Q35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(Q35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(Q35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*Q27","v":{"v":-167026.303989575,"d":"(167,026)"}},{"$f":"-IF(OR(R23<Resultados!$C$13,R23>Resultados!$C$15),'Premissas do projeto'!$G$127*R35,IF(R35<'Premissas do projeto'!$G$120,0,IF(R35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(R35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(R35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*R27","v":{"v":-174041.40875713716,"d":"(174,041)"}},{"$f":"-IF(OR(S23<Resultados!$C$13,S23>Resultados!$C$15),'Premissas do projeto'!$G$127*S35,IF(S35<'Premissas do projeto'!$G$120,0,IF(S35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(S35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(S35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*S27","v":{"v":-181351.1479249369,"d":"(181,351)"}},{"$f":"-IF(OR(T23<Resultados!$C$13,T23>Resultados!$C$15),'Premissas do projeto'!$G$127*T35,IF(T35<'Premissas do projeto'!$G$120,0,IF(T35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(T35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(T35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*T27","v":{"v":-188967.89613778426,"d":"(188,968)"}},{"$f":"-IF(OR(U23<Resultados!$C$13,U23>Resultados!$C$15),'Premissas do projeto'!$G$127*U35,IF(U35<'Premissas do projeto'!$G$120,0,IF(U35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(U35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(U35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*U27","v":{"v":-196904.5477755712,"d":"(196,905)"}},{"$f":"-IF(OR(V23<Resultados!$C$13,V23>Resultados!$C$15),'Premissas do projeto'!$G$127*V35,IF(V35<'Premissas do projeto'!$G$120,0,IF(V35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(V35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(V35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*V27","v":{"v":-205174.53878214522,"d":"(205,175)"}},{"$f":"-IF(OR(W23<Resultados!$C$13,W23>Resultados!$C$15),'Premissas do projeto'!$G$127*W35,IF(W35<'Premissas do projeto'!$G$120,0,IF(W35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(W35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(W35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*W27","v":{"v":-213791.86941099534,"d":"(213,792)"}},{"$f":"-IF(OR(X23<Resultados!$C$13,X23>Resultados!$C$15),'Premissas do projeto'!$G$127*X35,IF(X35<'Premissas do projeto'!$G$120,0,IF(X35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(X35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(X35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*X27","v":{"v":-222771.12792625712,"d":"(222,771)"}},{"$f":"-IF(OR(Y23<Resultados!$C$13,Y23>Resultados!$C$15),'Premissas do projeto'!$G$127*Y35,IF(Y35<'Premissas do projeto'!$G$120,0,IF(Y35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(Y35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(Y35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*Y27","v":{"v":-232127.51529915995,"d":"(232,128)"}},{"$f":"-IF(OR(Z23<Resultados!$C$13,Z23>Resultados!$C$15),'Premissas do projeto'!$G$127*Z35,IF(Z35<'Premissas do projeto'!$G$120,0,IF(Z35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(Z35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(Z35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*Z27","v":{"v":-241876.8709417247,"d":"(241,877)"}},{"$f":"-IF(OR(AA23<Resultados!$C$13,AA23>Resultados!$C$15),'Premissas do projeto'!$G$127*AA35,IF(AA35<'Premissas do projeto'!$G$120,0,IF(AA35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AA35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AA35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AA27","v":{"v":-252035.6995212771,"d":"(252,036)"}},{"$f":"-IF(OR(AB23<Resultados!$C$13,AB23>Resultados!$C$15),'Premissas do projeto'!$G$127*AB35,IF(AB35<'Premissas do projeto'!$G$120,0,IF(AB35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AB35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AB35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AB27","v":{"v":-262621.1989011708,"d":"(262,621)"}},{"$f":"-IF(OR(AC23<Resultados!$C$13,AC23>Resultados!$C$15),'Premissas do projeto'!$G$127*AC35,IF(AC35<'Premissas do projeto'!$G$120,0,IF(AC35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AC35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AC35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AC27","v":{"v":-273651.2892550199,"d":"(273,651)"}},{"$f":"-IF(OR(AD23<Resultados!$C$13,AD23>Resultados!$C$15),'Premissas do projeto'!$G$127*AD35,IF(AD35<'Premissas do projeto'!$G$120,0,IF(AD35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AD35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AD35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AD27","v":{"v":-285144.6434037308,"d":"(285,145)"}},{"$f":"-IF(OR(AE23<Resultados!$C$13,AE23>Resultados!$C$15),'Premissas do projeto'!$G$127*AE35,IF(AE35<'Premissas do projeto'!$G$120,0,IF(AE35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AE35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AE35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AE27","v":{"v":-297120.71842668747,"d":"(297,121)"}},{"$f":"-IF(OR(AF23<Resultados!$C$13,AF23>Resultados!$C$15),'Premissas do projeto'!$G$127*AF35,IF(AF35<'Premissas do projeto'!$G$120,0,IF(AF35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AF35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AF35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AF27","v":{"v":-309599.78860060836,"d":"(309,600)"}},{"$f":"-IF(OR(AG23<Resultados!$C$13,AG23>Resultados!$C$15),'Premissas do projeto'!$G$127*AG35,IF(AG35<'Premissas do projeto'!$G$120,0,IF(AG35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AG35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AG35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AG27","v":{"v":-322602.97972183395,"d":"(322,603)"}},{"$f":"-IF(OR(AH23<Resultados!$C$13,AH23>Resultados!$C$15),'Premissas do projeto'!$G$127*AH35,IF(AH35<'Premissas do projeto'!$G$120,0,IF(AH35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AH35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AH35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AH27","v":{"v":-336152.304870151,"d":"(336,152)"}},{"$f":"-IF(OR(AI23<Resultados!$C$13,AI23>Resultados!$C$15),'Premissas do projeto'!$G$127*AI35,IF(AI35<'Premissas do projeto'!$G$120,0,IF(AI35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AI35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AI35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AI27","v":{"v":-350270.70167469734,"d":"(350,271)"}},{"$f":"-IF(OR(AJ23<Resultados!$C$13,AJ23>Resultados!$C$15),'Premissas do projeto'!$G$127*AJ35,IF(AJ35<'Premissas do projeto'!$G$120,0,IF(AJ35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AJ35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AJ35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AJ27","v":{"v":-364982.0711450347,"d":"(364,982)"}},{"$f":"-IF(OR(AK23<Resultados!$C$13,AK23>Resultados!$C$15),'Premissas do projeto'!$G$127*AK35,IF(AK35<'Premissas do projeto'!$G$120,0,IF(AK35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AK35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AK35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AK27","v":{"v":-380311.31813312613,"d":"(380,311)"}},{"$f":"-IF(OR(AL23<Resultados!$C$13,AL23>Resultados!$C$15),'Premissas do projeto'!$G$127*AL35,IF(AL35<'Premissas do projeto'!$G$120,0,IF(AL35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AL35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AL35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AL27","v":0},{"$f":"-IF(OR(AM23<Resultados!$C$13,AM23>Resultados!$C$15),'Premissas do projeto'!$G$127*AM35,IF(AM35<'Premissas do projeto'!$G$120,0,IF(AM35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AM35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AM35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AM27","v":0},{"$f":"-IF(OR(AN23<Resultados!$C$13,AN23>Resultados!$C$15),'Premissas do projeto'!$G$127*AN35,IF(AN35<'Premissas do projeto'!$G$120,0,IF(AN35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AN35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AN35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AN27","v":0},{"$f":"-IF(OR(AO23<Resultados!$C$13,AO23>Resultados!$C$15),'Premissas do projeto'!$G$127*AO35,IF(AO35<'Premissas do projeto'!$G$120,0,IF(AO35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AO35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AO35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AO27","v":0},{"$f":"-IF(OR(AP23<Resultados!$C$13,AP23>Resultados!$C$15),'Premissas do projeto'!$G$127*AP35,IF(AP35<'Premissas do projeto'!$G$120,0,IF(AP35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AP35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AP35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AP27","v":0},{"$f":"-IF(OR(AQ23<Resultados!$C$13,AQ23>Resultados!$C$15),'Premissas do projeto'!$G$127*AQ35,IF(AQ35<'Premissas do projeto'!$G$120,0,IF(AQ35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AQ35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AQ35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AQ27","v":0},{"$f":"-IF(OR(AR23<Resultados!$C$13,AR23>Resultados!$C$15),'Premissas do projeto'!$G$127*AR35,IF(AR35<'Premissas do projeto'!$G$120,0,IF(AR35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AR35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AR35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AR27","v":0},{"$f":"-IF(OR(AS23<Resultados!$C$13,AS23>Resultados!$C$15),'Premissas do projeto'!$G$127*AS35,IF(AS35<'Premissas do projeto'!$G$120,0,IF(AS35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AS35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AS35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AS27","v":0},{"$f":"-IF(OR(AT23<Resultados!$C$13,AT23>Resultados!$C$15),'Premissas do projeto'!$G$127*AT35,IF(AT35<'Premissas do projeto'!$G$120,0,IF(AT35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AT35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AT35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AT27","v":0},{"$f":"-IF(OR(AU23<Resultados!$C$13,AU23>Resultados!$C$15),'Premissas do projeto'!$G$127*AU35,IF(AU35<'Premissas do projeto'!$G$120,0,IF(AU35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AU35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AU35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AU27","v":0},{"$f":"-IF(OR(AV23<Resultados!$C$13,AV23>Resultados!$C$15),'Premissas do projeto'!$G$127*AV35,IF(AV35<'Premissas do projeto'!$G$120,0,IF(AV35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AV35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AV35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AV27","v":0},{"$f":"-IF(OR(AW23<Resultados!$C$13,AW23>Resultados!$C$15),'Premissas do projeto'!$G$127*AW35,IF(AW35<'Premissas do projeto'!$G$120,0,IF(AW35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AW35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AW35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AW27","v":0},{"$f":"-IF(OR(AX23<Resultados!$C$13,AX23>Resultados!$C$15),'Premissas do projeto'!$G$127*AX35,IF(AX35<'Premissas do projeto'!$G$120,0,IF(AX35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AX35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AX35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AX27","v":0},{"$f":"-IF(OR(AY23<Resultados!$C$13,AY23>Resultados!$C$15),'Premissas do projeto'!$G$127*AY35,IF(AY35<'Premissas do projeto'!$G$120,0,IF(AY35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AY35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AY35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AY27","v":0},{"$f":"-IF(OR(AZ23<Resultados!$C$13,AZ23>Resultados!$C$15),'Premissas do projeto'!$G$127*AZ35,IF(AZ35<'Premissas do projeto'!$G$120,0,IF(AZ35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(AZ35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(AZ35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*AZ27","v":0},{"$f":"-IF(OR(BA23<Resultados!$C$13,BA23>Resultados!$C$15),'Premissas do projeto'!$G$127*BA35,IF(BA35<'Premissas do projeto'!$G$120,0,IF(BA35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BA35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BA35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BA27","v":0},{"$f":"-IF(OR(BB23<Resultados!$C$13,BB23>Resultados!$C$15),'Premissas do projeto'!$G$127*BB35,IF(BB35<'Premissas do projeto'!$G$120,0,IF(BB35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BB35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BB35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BB27","v":0},{"$f":"-IF(OR(BC23<Resultados!$C$13,BC23>Resultados!$C$15),'Premissas do projeto'!$G$127*BC35,IF(BC35<'Premissas do projeto'!$G$120,0,IF(BC35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BC35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BC35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BC27","v":0},{"$f":"-IF(OR(BD23<Resultados!$C$13,BD23>Resultados!$C$15),'Premissas do projeto'!$G$127*BD35,IF(BD35<'Premissas do projeto'!$G$120,0,IF(BD35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BD35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BD35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BD27","v":0},{"$f":"-IF(OR(BE23<Resultados!$C$13,BE23>Resultados!$C$15),'Premissas do projeto'!$G$127*BE35,IF(BE35<'Premissas do projeto'!$G$120,0,IF(BE35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BE35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BE35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BE27","v":0},{"$f":"-IF(OR(BF23<Resultados!$C$13,BF23>Resultados!$C$15),'Premissas do projeto'!$G$127*BF35,IF(BF35<'Premissas do projeto'!$G$120,0,IF(BF35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BF35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BF35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BF27","v":0},{"$f":"-IF(OR(BG23<Resultados!$C$13,BG23>Resultados!$C$15),'Premissas do projeto'!$G$127*BG35,IF(BG35<'Premissas do projeto'!$G$120,0,IF(BG35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BG35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BG35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BG27","v":0},{"$f":"-IF(OR(BH23<Resultados!$C$13,BH23>Resultados!$C$15),'Premissas do projeto'!$G$127*BH35,IF(BH35<'Premissas do projeto'!$G$120,0,IF(BH35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BH35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BH35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BH27","v":0},{"$f":"-IF(OR(BI23<Resultados!$C$13,BI23>Resultados!$C$15),'Premissas do projeto'!$G$127*BI35,IF(BI35<'Premissas do projeto'!$G$120,0,IF(BI35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BI35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BI35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BI27","v":0},{"$f":"-IF(OR(BJ23<Resultados!$C$13,BJ23>Resultados!$C$15),'Premissas do projeto'!$G$127*BJ35,IF(BJ35<'Premissas do projeto'!$G$120,0,IF(BJ35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BJ35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BJ35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BJ27","v":0},{"$f":"-IF(OR(BK23<Resultados!$C$13,BK23>Resultados!$C$15),'Premissas do projeto'!$G$127*BK35,IF(BK35<'Premissas do projeto'!$G$120,0,IF(BK35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BK35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BK35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BK27","v":0},{"$f":"-IF(OR(BL23<Resultados!$C$13,BL23>Resultados!$C$15),'Premissas do projeto'!$G$127*BL35,IF(BL35<'Premissas do projeto'!$G$120,0,IF(BL35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BL35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BL35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BL27","v":0},{"$f":"-IF(OR(BM23<Resultados!$C$13,BM23>Resultados!$C$15),'Premissas do projeto'!$G$127*BM35,IF(BM35<'Premissas do projeto'!$G$120,0,IF(BM35<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(BM35-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(BM35-'Premissas do projeto'!$G$121))))*Resultados!$CI$67*Resultados!$CI$64*BM27","v":0}]
[null,null,"Outros custos variáveis",null,null,{"$f":"(HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A23,0)*'Premissas do projeto'!G129+HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A24,0)*'Premissas do projeto'!G130+HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A25,0))*Resultados!CI70*'Premissas do projeto'!G45","v":{"v":2512.8125493962266,"d":"2,513"}},null,{"$f":"-$F61*H$28*H$27/1000","v":0},{"$f":"-$F61*I$28*I$27/1000","v":0},0,0,{"v":-3086.730314648743,"d":"(3,087)"},{"v":-25473.6740638828,"d":"(25,474)"},{"v":-26543.568374565875,"d":"(26,544)"},{"v":-27658.398246297646,"d":"(27,658)"},{"v":-28820.05097264215,"d":"(28,820)"},{"v":-30030.493113493118,"d":"(30,030)"},{"v":-31291.77382425983,"d":"(31,292)"},{"v":-32606.028324878742,"d":"(32,606)"},{"v":-33975.48151452365,"d":"(33,975)"},{"v":-35402.45173813365,"d":"(35,402)"},{"v":-36889.35471113526,"d":"(36,889)"},{"v":-38438.70760900294,"d":"(38,439)"},{"v":-40053.13332858106,"d":"(40,053)"},{"v":-41735.364928381474,"d":"(41,735)"},{"v":-43488.2502553735,"d":"(43,488)"},{"v":-45314.756766099184,"d":"(45,315)"},{"v":-47217.976550275365,"d":"(47,218)"},{"v":-49201.13156538692,"d":"(49,201)"},{"v":-51267.57909113317,"d":"(51,268)"},{"v":-53420.81741296076,"d":"(53,421)"},{"v":-55664.491744305116,"d":"(55,664)"},{"v":-58002.400397565936,"d":"(58,002)"},{"v":-60438.50121426371,"d":"(60,439)"},{"v":-62976.91826526279,"d":"(62,977)"},{"v":-65621.94883240384,"d":"(65,622)"},{"v":-68378.0706833648,"d":"(68,378)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos fixos de operação",{"$nulls":5},{"$f":"SUM(H64:H69)","v":0},{"$f":"SUM(I64:I69)","v":0},0,0,{"v":-5425.876234779209,"d":"(5,426)"},{"v":-34652.548135581885,"d":"(34,653)"},{"v":-36107.955157276316,"d":"(36,108)"},{"v":-37624.489273881925,"d":"(37,624)"},{"v":-39204.71782338497,"d":"(39,205)"},{"v":-40851.31597196714,"d":"(40,851)"},{"v":-42567.07124278976,"d":"(42,567)"},{"v":-44354.888234986916,"d":"(44,355)"},{"v":-46217.79354085637,"d":"(46,218)"},{"v":-48158.94086957235,"d":"(48,159)"},{"v":-50181.616386094385,"d":"(50,182)"},{"v":-52289.24427431035,"d":"(52,289)"},{"v":-54485.3925338314,"d":"(54,485)"},{"v":-56773.77902025231,"d":"(56,774)"},{"v":-59158.277739102916,"d":"(59,158)"},{"v":-61642.92540414524,"d":"(61,643)"},{"v":-64231.92827111935,"d":"(64,232)"},{"v":-66929.66925850634,"d":"(66,930)"},{"v":-69740.71536736362,"d":"(69,741)"},{"v":-72669.82541279288,"d":"(72,670)"},{"v":-75721.95808013019,"d":"(75,722)"},{"v":-78902.28031949568,"d":"(78,902)"},{"v":-82216.1760929145,"d":"(82,216)"},{"v":-85669.25548881691,"d":"(85,669)"},{"v":-89267.36421934722,"d":"(89,267)"},{"v":-93016.59351655982,"d":"(93,017)"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H63:BM63)","v":{"v":-1503876.191570364,"d":"(1,503,876)"}}]
[{"$nulls":3},"Madeira: mínimo contratual durante operação",null,{"$f":"'Premissas do projeto'!G117*Resultados!CI67","v":0},null,{"$f":"-$F$64*H27*IF(H34=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Mão de obra",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A26,0)*Resultados!CI$73","v":{"v":6817.210937278853,"d":"6,817"}},null,{"$f":"-$F65*H$27*H29","v":0},0,0,0,{"v":-4187.119263334972,"d":"(4,187)"},{"v":-8725.956544790082,"d":"(8,726)"},{"v":-9092.446719671265,"d":"(9,092)"},{"v":-9474.32948189746,"d":"(9,474)"},{"v":-9872.251320137153,"d":"(9,872)"},{"v":-10286.885875582913,"d":"(10,287)"},{"v":-10718.935082357397,"d":"(10,719)"},{"v":-11169.130355816405,"d":"(11,169)"},{"v":-11638.233830760693,"d":"(11,638)"},{"v":-12127.039651652645,"d":"(12,127)"},{"v":-12636.375317022057,"d":"(12,636)"},{"v":-13167.103080336983,"d":"(13,167)"},{"v":-13720.121409711137,"d":"(13,720)"},{"v":-14296.366508919005,"d":"(14,296)"},{"v":-14896.813902293605,"d":"(14,897)"},{"v":-15522.480086189937,"d":"(15,522)"},{"v":-16174.424249809917,"d":"(16,174)"},{"v":-16853.75006830193,"d":"(16,854)"},{"v":-17561.607571170614,"d":"(17,562)"},{"v":-18299.195089159777,"d":"(18,299)"},{"v":-19067.76128290449,"d":"(19,068)"},{"v":-19868.607256786483,"d":"(19,869)"},{"v":-20703.088761571515,"d":"(20,703)"},{"v":-21572.618489557517,"d":"(21,573)"},{"v":-22478.668466118936,"d":"(22,479)"},{"v":-23422.772541695933,"d":"(23,423)"},{"v":-12203.264494223578,"d":"(12,203)"},0,{"$f":"-$F65*AN$27*AN29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Serviços terceirizados",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A27,0)*Resultados!CI$73","v":{"v":1633.216311803684,"d":"1,633"}},null,{"$f":"-$F66*H$27*H30","v":0},0,0,0,0,{"v":-2090.499281327773,"d":"(2,090)"},{"v":-2178.3002511435393,"d":"(2,178)"},{"v":-2269.7888616915684,"d":"(2,270)"},{"v":-2365.1199938826144,"d":"(2,365)"},{"v":-2464.455033625684,"d":"(2,464)"},{"v":-2567.962145037963,"d":"(2,568)"},{"v":-2675.816555129557,"d":"(2,676)"},{"v":-2788.200850444998,"d":"(2,788)"},{"v":-2905.305286163689,"d":"(2,905)"},{"v":-3027.328108182564,"d":"(3,027)"},{"v":-3154.4758887262315,"d":"(3,154)"},{"v":-3286.963876052733,"d":"(3,287)"},{"v":-3425.016358846948,"d":"(3,425)"},{"v":-3568.8670459185205,"d":"(3,569)"},{"v":-3718.759461847098,"d":"(3,719)"},{"v":-3874.947359244677,"d":"(3,875)"},{"v":-4037.695148332953,"d":"(4,038)"},{"v":-4207.2783445629375,"d":"(4,207)"},{"v":-4383.98403503458,"d":"(4,384)"},{"v":-4568.111364506033,"d":"(4,568)"},{"v":-4759.972041815287,"d":"(4,760)"},{"v":-4959.890867571529,"d":"(4,960)"},{"v":-5168.206284009534,"d":"(5,168)"},{"v":-5385.270947937935,"d":"(5,385)"},{"v":-5611.452327751328,"d":"(5,611)"},0,0,{"$f":"-$F66*AN$27*AN30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manutenção",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A28,0)*Resultados!CI$73","v":{"v":15337.085636352303,"d":"15,337"}},null,{"$f":"-$F67*H$27*H31","v":0},0,0,0,0,{"v":-19631.304358605343,"d":"(19,631)"},{"v":-20455.819141666765,"d":"(20,456)"},{"v":-21314.96354561677,"d":"(21,315)"},{"v":-22210.192014532677,"d":"(22,210)"},{"v":-23143.020079143047,"d":"(23,143)"},{"v":-24115.02692246706,"d":"(24,115)"},{"v":-25127.85805321067,"d":"(25,128)"},{"v":-26183.22809144552,"d":"(26,183)"},{"v":-27282.923671286233,"d":"(27,283)"},{"v":-28428.80646548026,"d":"(28,429)"},{"v":-29622.81633703043,"d":"(29,623)"},{"v":-30866.974623185706,"d":"(30,867)"},{"v":-32163.38755735951,"d":"(32,163)"},{"v":-33514.24983476861,"d":"(33,514)"},{"v":-34921.84832782889,"d":"(34,922)"},{"v":-36388.56595759771,"d":"(36,389)"},{"v":-37916.88572781681,"d":"(37,917)"},{"v":-39509.39492838512,"d":"(39,509)"},{"v":-41168.78951537729,"d":"(41,169)"},{"v":-42897.87867502314,"d":"(42,898)"},{"v":-44699.58957937412,"d":"(44,700)"},{"v":-46576.972341707835,"d":"(46,577)"},{"v":-48533.205180059565,"d":"(48,533)"},{"v":-50571.599797622075,"d":"(50,572)"},{"v":-52695.6069891222,"d":"(52,696)"},0,0,{"$f":"-$F67*AN$27*AN31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Outros custos fixos",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A29,0)*Resultados!CI$73","v":{"v":1268.1500676476214,"d":"1,268"}},null,{"$f":"-$F68*H$27*H32","v":0},0,0,0,0,{"v":-1623.218422368894,"d":"(1,623)"},{"v":-1691.3935961083873,"d":"(1,691)"},{"v":-1762.4321271449398,"d":"(1,762)"},{"v":-1836.4542764850273,"d":"(1,836)"},{"v":-1913.5853560973985,"d":"(1,914)"},{"v":-1993.9559410534894,"d":"(1,994)"},{"v":-2077.7020905777354,"d":"(2,078)"},{"v":-2164.9655783820003,"d":"(2,165)"},{"v":-2255.8941326740446,"d":"(2,256)"},{"v":-2350.6416862463548,"d":"(2,351)"},{"v":-2449.368637068702,"d":"(2,449)"},{"v":-2552.242119825587,"d":"(2,552)"},{"v":-2659.4362888582623,"d":"(2,659)"},{"v":-2771.132612990309,"d":"(2,771)"},{"v":-2887.5201827359024,"d":"(2,888)"},{"v":-3008.7960304108105,"d":"(3,009)"},{"v":-3135.1654636880644,"d":"(3,135)"},{"v":-3266.842413162963,"d":"(3,267)"},{"v":-3404.0497945158077,"d":"(3,404)"},{"v":-3547.0198858854715,"d":"(3,547)"},{"v":-3695.994721092662,"d":"(3,696)"},{"v":-3851.226499378554,"d":"(3,851)"},{"v":-4012.9780123524533,"d":"(4,013)"},{"v":-4181.523088871257,"d":"(4,182)"},{"v":-4357.1470586038495,"d":"(4,357)"},0,0,{"$f":"-$F68*AN$27*AN32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos administrativos",null,{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$30,'Biblioteca modelos industriais'!A30,0)*Resultados!CI$73","v":{"v":2016.8681719454726,"d":"2,017"}},null,{"$f":"-$F69*H$27*H33","v":0},0,0,0,{"v":-1238.7569714442368,"d":"(1,239)"},{"v":-2581.5695284897897,"d":"(2,582)"},{"v":-2689.9954486863608,"d":"(2,690)"},{"v":-2802.975257531188,"d":"(2,803)"},{"v":-2920.7002183474983,"d":"(2,921)"},{"v":-3043.3696275180932,"d":"(3,043)"},{"v":-3171.1911518738534,"d":"(3,171)"},{"v":-3304.3811802525547,"d":"(3,304)"},{"v":-3443.1651898231617,"d":"(3,443)"},{"v":-3587.778127795735,"d":"(3,588)"},{"v":-3738.464809163156,"d":"(3,738)"},{"v":-3895.4803311480086,"d":"(3,895)"},{"v":-4059.090505056225,"d":"(4,059)"},{"v":-4229.572306268587,"d":"(4,230)"},{"v":-4407.214343131868,"d":"(4,407)"},{"v":-4592.317345543406,"d":"(4,592)"},{"v":-4785.194674056231,"d":"(4,785)"},{"v":-4986.172850366591,"d":"(4,986)"},{"v":-5195.592110081989,"d":"(5,196)"},{"$f":"-$F69*AE$27*AE33","v":{"v":-5413.806978705432,"d":"(5,414)"}},{"v":-5641.18687181106,"d":"(5,641)"},{"v":-5878.116720427126,"d":"(5,878)"},{"v":-6124.997622685065,"d":"(6,125)"},{"v":-6382.247522837838,"d":"(6,382)"},{"v":-6650.301918797028,"d":"(6,650)"},{"v":-6929.614599386503,"d":"(6,930)"},{"v":-3610.3292062803675,"d":"(3,610)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos de acesso na rede",{"$nulls":5},{"$f":"SUM(H72:H77)","v":0},{"$f":"SUM(I72:I77)","v":0},0,0,0,{"v":-2738.1529502834865,"d":"(2,738)"},{"v":-2853.155374195393,"d":"(2,853)"},{"v":-2972.9878999116,"d":"(2,973)"},{"v":-3097.853391707887,"d":"(3,098)"},{"v":-3227.9632341596184,"d":"(3,228)"},{"v":-3363.5376899943226,"d":"(3,364)"},{"v":-3504.806272974083,"d":"(3,505)"},{"v":-3652.0081364389953,"d":"(3,652)"},{"v":-3805.392478169433,"d":"(3,805)"},{"v":-3965.2189622525493,"d":"(3,965)"},{"v":-4131.758158667157,"d":"(4,132)"},{"v":-4305.292001331177,"d":"(4,305)"},{"v":-4486.1142653870875,"d":"(4,486)"},{"v":-4674.531064533346,"d":"(4,675)"},{"v":-4870.861369243746,"d":"(4,871)"},{"v":-5075.437546751984,"d":"(5,075)"},{"v":-5288.605923715567,"d":"(5,289)"},{"v":-5510.72737251162,"d":"(5,511)"},{"v":-5742.177922157109,"d":"(5,742)"},{"v":-5983.349394887708,"d":"(5,983)"},{"v":-6234.650069472992,"d":"(6,235)"},{"v":-6496.505372390859,"d":"(6,497)"},{"v":-6769.358598031274,"d":"(6,769)"},{"v":-7053.671659148588,"d":"(7,054)"},{"v":-7349.92586883283,"d":"(7,350)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H71:BM71)","v":{"v":-117154.04297715043,"d":"(117,154)"}}]
[{"$nulls":3},"TUST",null,{"$f":"'Premissas do projeto'!G148*'Premissas do projeto'!G45","v":{"v":1750,"d":"1,750"}},null,{"$f":"-$F$72*H27*H34","v":0},0,0,0,0,{"v":-2239.9811438837423,"d":"(2,240)"},{"v":-2334.0603519268593,"d":"(2,334)"},{"v":-2432.090886707788,"d":"(2,432)"},{"v":-2534.2387039495147,"d":"(2,534)"},{"v":-2640.6767295153945,"d":"(2,641)"},{"v":-2751.585152155041,"d":"(2,752)"},{"v":-2867.1517285455525,"d":"(2,867)"},{"v":-2987.5721011444657,"d":"(2,988)"},{"v":-3113.0501293925336,"d":"(3,113)"},{"v":-3243.79823482702,"d":"(3,244)"},{"v":-3380.037760689755,"d":"(3,380)"},{"v":-3521.999346638725,"d":"(3,522)"},{"v":-3669.923319197552,"d":"(3,670)"},{"v":-3824.0600986038494,"d":"(3,824)"},{"v":-3984.670622745211,"d":"(3,985)"},{"v":-4152.026788900511,"d":"(4,152)"},{"v":-4326.411914034331,"d":"(4,326)"},{"v":-4508.121214423773,"d":"(4,508)"},{"v":-4697.462305429572,"d":"(4,697)"},{"v":-4894.755722257614,"d":"(4,895)"},{"v":-5100.335462592435,"d":"(5,100)"},{"v":-5314.549552021317,"d":"(5,315)"},{"v":-5537.760633206212,"d":"(5,538)"},{"v":-5770.346579800874,"d":"(5,770)"},{"v":-6012.701136152511,"d":"(6,013)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"TFSEE",null,{"$f":"'Premissas do projeto'!G149*'Premissas do projeto'!G45","v":300},null,{"$f":"-$F$73*H27*H34","v":0},0,0,0,0,{"v":-383.99676752292726,"d":"(384)"},{"v":-400.1246317588902,"d":"(400)"},{"v":-416.9298662927636,"d":"(417)"},{"v":-434.4409206770597,"d":"(434)"},{"v":-452.6874393454962,"d":"(453)"},{"v":-471.7003117980071,"d":"(472)"},{"v":-491.5117248935233,"d":"(492)"},{"v":-512.1552173390513,"d":"(512)"},{"v":-533.6657364672915,"d":"(534)"},{"v":-556.0796973989178,"d":"(556)"},{"v":-579.4350446896723,"d":"(579)"},{"v":-603.7713165666386,"d":"(604)"},{"v":-629.1297118624375,"d":"(629)"},{"v":-655.5531597606598,"d":"(656)"},{"v":-683.0863924706075,"d":"(683)"},{"v":-711.7760209543733,"d":"(712)"},{"v":-741.6706138344567,"d":"(742)"},{"v":-772.8207796155041,"d":"(773)"},{"v":-805.2792523593552,"d":"(805)"},{"v":-839.1009809584481,"d":"(839)"},{"v":-874.343222158703,"d":"(874)"},{"v":-911.0656374893687,"d":"(911)"},{"v":-949.3303942639221,"d":"(949)"},{"v":-989.202270823007,"d":"(989)"},{"v":-1030.7487661975733,"d":"(1,031)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Pesquisa & Desenvolvimento",null,{"$f":"'Premissas do projeto'!E150","v":{"v":0,"d":"0%"}},null,{"$f":"-$F$74*H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"CCEE",null,{"$f":"'Premissas do projeto'!E151","v":{"v":0.1,"d":"0.10"}},null,{"$f":"-$F$75*H27*H36","v":0},0,0,0,0,{"v":-101.3751466260528,"d":"(101)"},{"v":-105.63290278434701,"d":"(106)"},{"v":-110.0694847012896,"d":"(110)"},{"v":-114.69240305874376,"d":"(115)"},{"v":-119.50948398721101,"d":"(120)"},{"v":-124.52888231467387,"d":"(125)"},{"v":-129.75909537189017,"d":"(130)"},{"v":-135.20897737750954,"d":"(135)"},{"v":-140.88775442736497,"d":"(141)"},{"v":-146.8050401133143,"d":"(147)"},{"v":-152.97085179807348,"d":"(153)"},{"v":-159.3956275735926,"d":"(159)"},{"v":-166.0902439316835,"d":"(166)"},{"v":-173.0660341768142,"d":"(173)"},{"v":-180.3348076122404,"d":"(180)"},{"v":-187.90886953195454,"d":"(188)"},{"v":-195.8010420522966,"d":"(196)"},{"v":-204.02468581849308,"d":"(204)"},{"v":-212.59372262286976,"d":"(213)"},{"v":-221.5226589730303,"d":"(222)"},{"v":-230.82661064989762,"d":"(231)"},{"v":-240.52132829719332,"d":"(241)"},{"v":-250.62322408567547,"d":"(251)"},{"v":-261.14939949727386,"d":"(261)"},{"v":-272.11767427615933,"d":"(272)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"ONS",null,{"$f":"'Premissas do projeto'!E152*'Premissas do projeto'!G45/1000","v":{"v":10,"d":"10.00"}},null,{"$f":"-$F$76*H27*H34","v":0},0,0,0,0,{"v":-12.799892250764241,"d":"(13)"},{"v":-13.33748772529634,"d":"(13)"},{"v":-13.897662209758789,"d":"(14)"},{"v":-14.481364022568657,"d":"(14)"},{"v":-15.08958131151654,"d":"(15)"},{"v":-15.723343726600236,"d":"(16)"},{"v":-16.383724163117442,"d":"(16)"},{"v":-17.071840577968377,"d":"(17)"},{"v":-17.78885788224305,"d":"(18)"},{"v":-18.53598991329726,"d":"(19)"},{"v":-19.314501489655743,"d":"(19)"},{"v":-20.125710552221285,"d":"(20)"},{"v":-20.97099039541458,"d":"(21)"},{"v":-21.851771992021995,"d":"(22)"},{"v":-22.769546415686918,"d":"(23)"},{"v":-23.725867365145774,"d":"(24)"},{"v":-24.722353794481894,"d":"(25)"},{"v":-25.760692653850136,"d":"(26)"},{"v":-26.842641745311838,"d":"(27)"},{"v":-27.970032698614936,"d":"(28)"},{"v":-29.144774071956768,"d":"(29)"},{"v":-30.368854582978955,"d":"(30)"},{"v":-31.644346475464072,"d":"(32)"},{"v":-32.97340902743357,"d":"(33)"},{"v":-34.35829220658577,"d":"(34)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Lastro",null,{"$f":"'Premissas do projeto'!G153","v":{"v":0,"d":"0%"}},null,{"$f":"-$F$77*H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos de intermediação financeira",{"$nulls":5},{"$f":"SUM(H80:H81)","v":0},0,0,{"v":-1665.1617491386546,"d":"(1,665)"},{"v":-4184.567623697178,"d":"(4,185)"},{"v":-3689.4795831721067,"d":"(3,689)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H79:BM79)","v":{"v":-9539.20895600794,"d":"(9,539)"}}]
[null,null,"Custo de captação de capital (atrasado de um ano para não girar um cálculo circular)",{"$nulls":5},{"$f":"'Premissas do projeto'!$G$65*MIN(H156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(I156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(J156,0)","v":{"v":-305.40516092086045,"d":"(305)"}},{"$f":"'Premissas do projeto'!$G$65*MIN(K156,0)","v":{"v":-2796.0385860726947,"d":"(2,796)"}},{"$f":"'Premissas do projeto'!$G$65*MIN(L156,0)","v":{"v":-3659.952088127113,"d":"(3,660)"}},{"$f":"'Premissas do projeto'!$G$65*MIN(M156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(N156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(O156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(P156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(Q156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(R156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(S156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(T156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(U156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(V156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(W156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(X156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(Y156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(Z156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AA156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AB156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AC156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AD156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AE156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AF156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AG156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AH156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AI156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AJ156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AK156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AL156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AM156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AN156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AO156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AP156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AQ156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AR156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AS156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AT156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AU156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AV156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AW156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AX156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AY156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(AZ156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BA156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BB156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BC156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BD156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BE156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BF156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BG156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BH156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BI156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BJ156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BK156,0)","v":0},{"$f":"'Premissas do projeto'!$G$65*MIN(BL156,0)","v":0}]
[null,null,"Intermediação de emprestimos",{"$nulls":4},{"$f":"SUM(H82:H83)","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-1388.529037624483,"d":"(1,389)"},{"v":-29.52749504499411,"d":"(30)"},{"$f":"SUM(N82:N83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"BNDES",{"$nulls":3},{"$f":"-'Premissas do projeto'!$G$59*H622","v":0},{"$f":"-'Premissas do projeto'!$G$59*I622","v":0},{"$f":"-'Premissas do projeto'!$G$59*J622","v":0},{"$f":"-'Premissas do projeto'!$G$59*K622","v":{"v":-1359.7565882177942,"d":"(1,360)"}},{"$f":"-'Premissas do projeto'!$G$59*L622","v":{"v":-1388.529037624483,"d":"(1,389)"}},{"$f":"-'Premissas do projeto'!$G$59*M622","v":{"v":-29.52749504499411,"d":"(30)"}},{"$f":"-'Premissas do projeto'!$G$59*N622","v":0},{"$f":"-'Premissas do projeto'!$G$59*O622","v":0},{"$f":"-'Premissas do projeto'!$G$59*P622","v":0},{"$f":"-'Premissas do projeto'!$G$59*Q622","v":0},{"$f":"-'Premissas do projeto'!$G$59*R622","v":0},{"$f":"-'Premissas do projeto'!$G$59*S622","v":0},{"$f":"-'Premissas do projeto'!$G$59*T622","v":0},{"$f":"-'Premissas do projeto'!$G$59*U622","v":0},{"$f":"-'Premissas do projeto'!$G$59*V622","v":0},{"$f":"-'Premissas do projeto'!$G$59*W622","v":0},{"$f":"-'Premissas do projeto'!$G$59*X622","v":0},{"$f":"-'Premissas do projeto'!$G$59*Y622","v":0},{"$f":"-'Premissas do projeto'!$G$59*Z622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AA622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AB622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AC622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AD622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AE622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AF622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AG622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AH622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AI622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AJ622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AK622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AL622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AM622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AN622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AO622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AP622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AQ622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AR622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AS622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AT622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AU622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AV622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AW622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AX622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AY622","v":0},{"$f":"-'Premissas do projeto'!$G$59*AZ622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BA622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BB622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BC622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BD622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BE622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BF622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BG622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BH622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BI622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BJ622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BK622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BL622","v":0},{"$f":"-'Premissas do projeto'!$G$59*BM622","v":0}]
[{"$nulls":3},"Outros emprestimos"]
[]
[null,"EBITDA",{"$nulls":5},{"$f":"H57+H59+H63+H71+H79","v":0},0,0,{"v":-1665.1617491386546,"d":"(1,665)"},{"v":-29865.22912047153,"d":"(29,865)"},{"v":337626.5055773505,"d":"337,627"},{"v":329450.52397641574,"d":"329,451"},{"v":337790.96406398306,"d":"337,791"},{"v":352290.7345108325,"d":"352,291"},{"v":367086.9453602875,"d":"367,087"},{"v":382504.59706541966,"d":"382,505"},{"v":398569.7901421673,"d":"398,570"},{"v":415309.72132813814,"d":"415,310"},{"v":432752.7296239201,"d":"432,753"},{"v":450928.3442681247,"d":"450,928"},{"v":469867.33472738607,"d":"469,867"},{"v":489601.7627859362,"d":"489,602"},{"v":510165.0368229456,"d":"510,165"},{"v":531591.9683695092,"d":"531,592"},{"v":553918.8310410287,"d":"553,919"},{"v":577183.421944752,"d":"577,183"},{"v":601425.1256664317,"d":"601,425"},{"v":626684.9809444216,"d":"626,685"},{"v":653005.7501440875,"d":"653,006"},{"v":680431.991650139,"d":"680,432"},{"v":709010.1352994451,"d":"709,010"},{"v":738788.5609820217,"d":"738,789"},{"v":769134.7035054496,"d":"769,135"},{"v":800726.6989792727,"d":"800,727"},{"v":833615.6684559133,"d":"833,616"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H85:BM85)","v":{"v":13302118.842665264,"d":"13,302,119"}}]
[]
[]
[null,"Depreciação",{"$nulls":5},{"$f":"H89+H95","v":0},{"$f":"I89+I95","v":0},0,0,0,{"v":-117176.95054755555,"d":"(117,177)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-100949.81418812039,"d":"(100,950)"},{"v":-83093.72683456598,"d":"(83,094)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-45882.09469624963,"d":"(45,882)"},{"v":-8270.81435847339,"d":"(8,271)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H88:BM88)","v":{"v":-1059760.009450766,"d":"(1,059,760)"}}]
[null,null,"Investimento inicial",{"$nulls":4},{"$f":"SUM(H91:H94)","v":0},{"$f":"SUM(I91:I94)","v":0},0,0,0,{"v":-117176.95054755555,"d":"(117,177)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-100949.81418812039,"d":"(100,950)"},{"v":-83093.72683456598,"d":"(83,094)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-45882.09469624963,"d":"(45,882)"},{"v":-8270.81435847339,"d":"(8,271)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Desenvolvimento e licenciamento",{"$nulls":3},{"$f":"IF($G$353=\"Presumido\",H243,IF($G$353=\"Real\",H280,H322))","v":0},0,0,0,0,{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Construção civil",{"$nulls":3},0,0,0,0,0,{"v":-7391.584020263201,"d":"(7,392)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento e material",{"$nulls":3},0,0,0,0,0,{"v":-74443.19731237006,"d":"(74,443)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-38411.0957278163,"d":"(38,411)"},{"v":-799.8153900400581,"d":"(800)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamentos móveis",{"$nulls":3},0,0,0,0,0,{"v":-1323.63387359626,"d":"(1,324)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-682.966735213533,"d":"(683)"},{"v":-14.221081053764866,"d":"(14)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",{"$nulls":3},0,0,0,0,0,{"v":-34018.53534132603,"d":"(34,019)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-17552.835782063412,"d":"(17,553)"},{"v":-365.4940826687598,"d":"(365)"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$353=\"Presumido\",AE247,IF($G$353=\"Real\",AE284,AE326))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reinvestmentos",{"$nulls":4},{"$f":"IF($G$353=\"Presumido\",H248,IF($G$353=\"Real\",H285,H327))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Provisão para decomissionamento",{"$nulls":5},{"$f":"IF(OR(H23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,H23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*H27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(I23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,I23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*I27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(J23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,J23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*J27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(K23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,K23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*K27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(L23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,L23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*L27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(M23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,M23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*M27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(N23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,N23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*N27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(O23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,O23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*O27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(P23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,P23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*P27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(Q23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,Q23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*Q27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(R23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,R23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*R27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(S23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,S23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*S27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(T23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,T23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*T27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(U23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,U23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*U27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(V23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,V23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*V27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(W23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,W23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*W27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(X23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,X23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*X27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(Y23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,Y23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*Y27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(Z23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,Z23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*Z27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AA23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AA23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AA27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AB23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AB23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AB27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AC23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AC23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AC27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AD23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AD23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AD27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AE23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AE23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AE27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AF23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AF23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AF27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AG23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AG23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AG27/'Premissas do projeto'!$G$92)","v":{"v":-72845.73458999135,"d":"(72,846)"}},{"$f":"IF(OR(AH23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AH23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AH27/'Premissas do projeto'!$G$92)","v":{"v":-75905.25544277098,"d":"(75,905)"}},{"$f":"IF(OR(AI23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AI23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AI27/'Premissas do projeto'!$G$92)","v":{"v":-79093.27617136737,"d":"(79,093)"}},{"$f":"IF(OR(AJ23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AJ23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AJ27/'Premissas do projeto'!$G$92)","v":{"v":-82415.1937705648,"d":"(82,415)"}},{"$f":"IF(OR(AK23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AK23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AK27/'Premissas do projeto'!$G$92)","v":{"v":-85876.63190892854,"d":"(85,877)"}},{"$f":"IF(OR(AL23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AL23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AL27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AM23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AM23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AM27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AN23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AN23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AN27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AO23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AO23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AO27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AP23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AP23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AP27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AQ23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AQ23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AQ27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AR23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AR23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AR27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AS23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AS23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AS27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AT23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AT23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AT27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AU23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AU23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AU27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AV23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AV23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AV27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AW23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AW23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AW27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AX23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AX23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AX27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AY23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AY23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AY27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(AZ23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,AZ23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*AZ27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BA23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BA23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BA27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BB23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BB23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BB27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BC23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BC23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BC27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BD23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BD23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BD27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BE23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BE23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BE27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BF23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BF23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BF27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BG23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BG23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BG27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BH23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BH23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BH27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BI23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BI23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BI27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BJ23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BJ23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BJ27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BK23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BK23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BK27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BL23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BL23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BL27/'Premissas do projeto'!$G$92)","v":0},{"$f":"IF(OR(BM23<Resultados!$C$15-'Premissas do projeto'!$G$92+1,BM23>Resultados!$C$15),0,-'Premissas do projeto'!$G$91*$F$367*BM27/'Premissas do projeto'!$G$92)","v":0},null,{"$f":"SUM(H97:BM97)","v":{"v":-396136.09188362304,"d":"(396,136)"}}]
[]
[]
[null,"EBIT",{"$nulls":5},{"$f":"H85+H88+H97","v":0},{"$f":"I85+I88+I97","v":0},0,{"v":-1665.1617491386546,"d":"(1,665)"},{"v":-29865.22912047153,"d":"(29,865)"},{"v":220449.55502979495,"d":"220,450"},{"v":211014.62792692747,"d":"211,015"},{"v":219355.06801449478,"d":"219,355"},{"v":233854.83846134425,"d":"233,855"},{"v":266137.13117216714,"d":"266,137"},{"v":299410.8702308537,"d":"299,411"},{"v":315855.77847132384,"d":"315,856"},{"v":332595.7096572947,"d":"332,596"},{"v":350038.71795307664,"d":"350,039"},{"v":405046.2495718751,"d":"405,046"},{"v":461596.52036891266,"d":"461,597"},{"v":482130.7638175028,"d":"482,131"},{"v":502694.0378545122,"d":"502,694"},{"v":524120.96940107585,"d":"524,121"},{"v":546447.8320725954,"d":"546,448"},{"v":569712.4229763186,"d":"569,712"},{"v":593954.1266979984,"d":"593,954"},{"v":619213.9819759883,"d":"619,214"},{"v":645534.7511756541,"d":"645,535"},{"v":672960.9926817056,"d":"672,961"},{"v":628693.4017410204,"d":"628,693"},{"v":655412.3065708174,"d":"655,412"},{"v":682570.4283656488,"d":"682,570"},{"v":710840.5062402745,"d":"710,841"},{"v":743925.1374718124,"d":"743,925"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H100:BM100)","v":{"v":11846222.741330875,"d":"11,846,223"}}]
[]
[null,"Juros acumulados",{"$nulls":5},{"$f":"SUM(H103:H104)","v":0},{"$f":"SUM(I103:I104)","v":0},0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H102:BM102)","v":{"v":-781876.0200082837,"d":"(781,876)"}}]
[null,null,"BNDES",{"$nulls":4},{"$f":"-H623","v":0},{"$f":"-I623","v":0},0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outros emprestimos"]
[]
[null,"EBT",{"$nulls":5},{"$f":"H100+H102","v":0},{"$f":"I100+I102","v":0},0,{"v":-16991.23262350068,"d":"(16,991)"},{"v":-79962.37400944345,"d":"(79,962)"},{"v":150595.40661591236,"d":"150,595"},{"v":144742.74353426963,"d":"144,743"},{"v":156665.4476430617,"d":"156,665"},{"v":174747.4821111359,"d":"174,747"},{"v":210612.03884318355,"d":"210,612"},{"v":247468.04192309483,"d":"247,468"},{"v":267495.21418478974,"d":"267,495"},{"v":287817.40939198533,"d":"287,817"},{"v":308842.68170899205,"d":"308,843"},{"v":367432.47734901524,"d":"367,432"},{"v":427565.0121672776,"d":"427,565"},{"v":451681.5196370925,"d":"451,682"},{"v":475827.0576953266,"d":"475,827"},{"v":500836.253263115,"d":"500,836"},{"v":526745.3799558593,"d":"526,745"},{"v":553592.2348808072,"d":"553,592"},{"v":581416.2026237118,"d":"581,416"},{"v":610258.3219229263,"d":"610,258"},{"v":640161.355143817,"d":"640,161"},{"v":671169.8606710932,"d":"671,170"},{"v":628693.4017410204,"d":"628,693"},{"v":655412.3065708174,"d":"655,412"},{"v":682570.4283656488,"d":"682,570"},{"v":710840.5062402745,"d":"710,841"},{"v":743925.1374718124,"d":"743,925"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H106:BM106)","v":{"v":11064346.721322592,"d":"11,064,347"}}]
[]
[]
[null,"Impostos da renda",{"$nulls":5},{"$f":"SUM(H110:H111)","v":0},{"$f":"SUM(I110:I111)","v":0},0,0,0,{"v":-35235.04680557811,"d":"(35,235)"},{"v":-32971.04439517288,"d":"(32,971)"},{"v":-48507.51509490636,"d":"(48,508)"},{"v":-59390.14391778622,"d":"(59,390)"},{"v":-71584.09320668236,"d":"(71,584)"},{"v":-84115.13425385224,"d":"(84,115)"},{"v":-90924.3728228285,"d":"(90,924)"},{"v":-97833.91919327501,"d":"(97,834)"},{"v":-104982.5117810573,"d":"(104,983)"},{"v":-124903.04229866518,"d":"(124,903)"},{"v":-145348.10413687435,"d":"(145,348)"},{"v":-153547.71667661145,"d":"(153,548)"},{"v":-161757.19961641106,"d":"(161,757)"},{"v":-170260.32610945916,"d":"(170,260)"},{"v":-179069.4291849922,"d":"(179,069)"},{"v":-188197.35985947447,"d":"(188,197)"},{"v":-197657.50889206197,"d":"(197,658)"},{"v":-207463.82945379496,"d":"(207,464)"},{"v":-217630.86074889777,"d":"(217,631)"},{"v":-228173.7526281717,"d":"(228,174)"},{"v":-213731.75659194693,"d":"(213,732)"},{"v":-222816.18423407793,"d":"(222,816)"},{"v":-232049.94564432057,"d":"(232,050)"},{"v":-241661.77212169336,"d":"(241,662)"},{"v":-252910.5467404162,"d":"(252,911)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H109:BM109)","v":{"v":-3762723.1164090084,"d":"(3,762,723)"}}]
[null,"CSLL",{"$nulls":5},{"$f":"IF($G$353=\"Presumido\",H254,IF($G$353=\"Real\",H296,H338))","v":0},0,0,0,0,{"v":-9333.277095594205,"d":"(9,333)"},{"v":-8733.982339898703,"d":"(8,734)"},{"v":-12846.577525122273,"d":"(12,847)"},{"v":-15727.273390002236,"d":"(15,727)"},{"v":-18955.08349588651,"d":"(18,955)"},{"v":-22272.123773078536,"d":"(22,272)"},{"v":-24074.569276631075,"d":"(24,075)"},{"v":-25903.566845278678,"d":"(25,904)"},{"v":-27795.841353809283,"d":"(27,796)"},{"v":-33068.92296141137,"d":"(33,069)"},{"v":-38480.851095054975,"d":"(38,481)"},{"v":-40651.336767338325,"d":"(40,651)"},{"v":-42824.435192579396,"d":"(42,824)"},{"v":-45075.26279368036,"d":"(45,075)"},{"v":-47407.08419602733,"d":"(47,407)"},{"v":-49823.30113927265,"d":"(49,823)"},{"v":-52327.45823613405,"d":"(52,327)"},{"v":-54923.24897306337,"d":"(54,923)"},{"v":-57614.52196294353,"d":"(57,615)"},{"v":-60405.287460398395,"d":"(60,405)"},{"v":-56582.40615669183,"d":"(56,582)"},{"v":-58987.10759137357,"d":"(58,987)"},{"v":-61431.33855290838,"d":"(61,431)"},{"v":-63975.64556162471,"d":"(63,976)"},{"v":-66953.26237246313,"d":"(66,953)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRPJ",{"$nulls":5},0,0,0,0,0,{"v":-25901.769709983902,"d":"(25,902)"},{"v":-24237.062055274175,"d":"(24,237)"},{"v":-35660.93756978409,"d":"(35,661)"},{"v":-43662.87052778398,"d":"(43,663)"},{"v":-52629.00971079586,"d":"(52,629)"},{"v":-61843.01048077371,"d":"(61,843)"},{"v":-66849.80354619742,"d":"(66,850)"},{"v":-71930.35234799633,"d":"(71,930)"},{"v":-77186.67042724801,"d":"(77,187)"},{"v":-91834.11933725381,"d":"(91,834)"},{"v":-106867.25304181938,"d":"(106,867)"},{"v":-112896.37990927312,"d":"(112,896)"},{"v":-118932.76442383166,"d":"(118,933)"},{"v":-125185.06331577878,"d":"(125,185)"},{"v":-131662.34498896485,"d":"(131,662)"},{"v":-138374.0587202018,"d":"(138,374)"},{"v":-145330.05065592792,"d":"(145,330)"},{"v":-152540.5804807316,"d":"(152,541)"},{"v":-160016.33878595426,"d":"(160,016)"},{"v":-167768.4651677733,"d":"(167,768)"},{"v":-157149.3504352551,"d":"(157,149)"},{"v":-163829.07664270434,"d":"(163,829)"},{"v":-170618.60709141218,"d":"(170,619)"},{"v":-177686.12656006866,"d":"(177,686)"},{"v":-185957.28436795308,"d":"(185,957)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lucro líquido",{"$nulls":5},{"$f":"H106+H109","v":0},{"$f":"I106+I109","v":0},0,{"v":-16991.23262350068,"d":"(16,991)"},{"v":-79962.37400944345,"d":"(79,962)"},{"v":115360.35981033425,"d":"115,360"},{"v":111771.69913909675,"d":"111,772"},{"v":108157.93254815534,"d":"108,158"},{"v":115357.33819334969,"d":"115,357"},{"v":139027.9456365012,"d":"139,028"},{"v":163352.9076692426,"d":"163,353"},{"v":176570.84136196124,"d":"176,571"},{"v":189983.49019871032,"d":"189,983"},{"v":203860.16992793477,"d":"203,860"},{"v":242529.43505035006,"d":"242,529"},{"v":282216.9080304032,"d":"282,217"},{"v":298133.802960481,"d":"298,134"},{"v":314069.85807891557,"d":"314,070"},{"v":330575.92715365585,"d":"330,576"},{"v":347675.95077086706,"d":"347,676"},{"v":365394.87502133276,"d":"365,395"},{"v":383758.6937316498,"d":"383,759"},{"v":402794.49246913136,"d":"402,794"},{"v":422530.49439491925,"d":"422,530"},{"v":442996.1080429215,"d":"442,996"},{"v":414961.64514907345,"d":"414,962"},{"v":432596.12233673944,"d":"432,596"},{"v":450520.48272132827,"d":"450,520"},{"v":469178.73411858117,"d":"469,179"},{"v":491014.5907313962,"d":"491,015"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H113:BM113)","v":{"v":7301623.604913584,"d":"7,301,624"}}]
[]
[]
[null,"FLUXOS DE CAIXA PARA O PROJETO (Mil R$ NOMINAIS)"]
[{"$nulls":6},{"$f":"'Premissas do projeto'!F16","v":2017},{"$f":"G117+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,null,"Acumulado"]
[]
[]
[]
[null,"Operações",{"$nulls":5},{"$f":"SUM(H122:H124)","v":0},{"$f":"SUM(I122:I124)","v":0},0,{"v":-1665.161749138655,"d":"(1,665)"},{"v":-29865.229120471537,"d":"(29,865)"},{"v":302391.4587717724,"d":"302,391"},{"v":296479.4795812429,"d":"296,479"},{"v":289283.44896907674,"d":"289,283"},{"v":292900.5905930463,"d":"292,901"},{"v":295502.8521536052,"d":"295,503"},{"v":298389.4628115674,"d":"298,389"},{"v":307645.41731933877,"d":"307,645"},{"v":317475.8021348631,"d":"317,476"},{"v":327770.2178428628,"d":"327,770"},{"v":326025.3019694596,"d":"326,025"},{"v":324519.2305905117,"d":"324,519"},{"v":336054.0461093247,"d":"336,054"},{"v":348407.8372065345,"d":"348,408"},{"v":361331.64226005005,"d":"361,332"},{"v":374849.4018560365,"d":"374,849"},{"v":388986.06208527746,"d":"388,986"},{"v":403767.61677436973,"d":"403,768"},{"v":419221.15149062657,"d":"419,221"},{"v":435374.8893951897,"d":"435,375"},{"v":452258.2390219672,"d":"452,258"},{"v":422432.6441175068,"d":"422,433"},{"v":440067.1213051728,"d":"440,067"},{"v":457991.4816897616,"d":"457,991"},{"v":476649.7330870145,"d":"476,650"},{"v":494828.48980656866,"d":"494,828"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H121:BM121)","v":{"v":9143259.634372635,"d":"9,143,260"}}]
[null,null,"Lucro líquido",{"$nulls":4},{"$f":"H113","v":0},{"$f":"I113","v":0},0,{"v":-16991.23262350068,"d":"(16,991)"},{"v":-79962.37400944345,"d":"(79,962)"},{"v":115360.35981033425,"d":"115,360"},{"v":111771.69913909675,"d":"111,772"},{"v":108157.93254815534,"d":"108,158"},{"v":115357.33819334969,"d":"115,357"},{"v":139027.9456365012,"d":"139,028"},{"v":163352.9076692426,"d":"163,353"},{"v":176570.84136196124,"d":"176,571"},{"v":189983.49019871032,"d":"189,983"},{"v":203860.16992793477,"d":"203,860"},{"v":242529.43505035006,"d":"242,529"},{"v":282216.9080304032,"d":"282,217"},{"v":298133.802960481,"d":"298,134"},{"v":314069.85807891557,"d":"314,070"},{"v":330575.92715365585,"d":"330,576"},{"v":347675.95077086706,"d":"347,676"},{"v":365394.87502133276,"d":"365,395"},{"v":383758.6937316498,"d":"383,759"},{"v":402794.49246913136,"d":"402,794"},{"v":422530.49439491925,"d":"422,530"},{"v":442996.1080429215,"d":"442,996"},{"v":414961.64514907345,"d":"414,962"},{"v":432596.12233673944,"d":"432,596"},{"v":450520.48272132827,"d":"450,520"},{"v":469178.73411858117,"d":"469,179"},{"v":491014.5907313962,"d":"491,015"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-  Juros acumulados",{"$nulls":5},{"$f":"-H102","v":0},{"$f":"-I102","v":0},0,{"v":15326.070874362025,"d":"15,326"},{"v":50097.14488897191,"d":"50,097"},{"v":69854.14841388259,"d":"69,854"},{"v":66271.88439265784,"d":"66,272"},{"v":62689.620371433084,"d":"62,690"},{"v":59107.356350208334,"d":"59,107"},{"v":55525.09232898359,"d":"55,525"},{"v":51942.828307758835,"d":"51,943"},{"v":48360.5642865341,"d":"48,361"},{"v":44778.30026530934,"d":"44,778"},{"v":41196.0362440846,"d":"41,196"},{"v":37613.77222285985,"d":"37,614"},{"v":34031.50820163511,"d":"34,032"},{"v":30449.244180410355,"d":"30,449"},{"v":26866.980159185612,"d":"26,867"},{"v":23284.716137960862,"d":"23,285"},{"v":19702.452116736116,"d":"19,702"},{"v":16120.18809551137,"d":"16,120"},{"v":12537.924074286619,"d":"12,538"},{"v":8955.66005306187,"d":"8,956"},{"v":5373.396031837122,"d":"5,373"},{"v":1791.1320106123737,"d":"1,791"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-  Depreciação",{"$nulls":5},{"$f":"-H88","v":0},{"$f":"-I88","v":0},0,0,0,{"v":117176.95054755555,"d":"117,177"},{"v":118435.89604948828,"d":"118,436"},{"v":118435.89604948828,"d":"118,436"},{"v":118435.89604948828,"d":"118,436"},{"v":100949.81418812039,"d":"100,950"},{"v":83093.72683456598,"d":"83,094"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":45882.09469624963,"d":"45,882"},{"v":8270.81435847339,"d":"8,271"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investimento",{"$nulls":5},{"$f":"H128+H136+H142+H144+H148","v":0},0,{"v":-30540.516092086047,"d":"(30,541)"},{"v":-549890.0145016897,"d":"(549,890)"},{"v":-613835.7872171364,"d":"(613,836)"},{"v":-188139.10563666717,"d":"(188,139)"},{"v":-24067.918729540303,"d":"(24,068)"},{"v":-25153.998860626776,"d":"(25,154)"},{"v":-33007.19879081499,"d":"(33,007)"},{"v":-34468.72868447492,"d":"(34,469)"},{"v":-35991.64283366864,"d":"(35,992)"},{"v":-37578.519377128374,"d":"(37,579)"},{"v":-39232.044735413496,"d":"(39,232)"},{"v":-40955.01815874664,"d":"(40,955)"},{"v":-42750.356465859695,"d":"(42,750)"},{"v":-44621.09898187152,"d":"(44,621)"},{"v":-46570.412683555835,"d":"(46,570)"},{"v":-48601.59756071094,"d":"(48,602)"},{"v":-50718.0922027065,"d":"(50,718)"},{"v":-52923.479619665886,"d":"(52,923)"},{"v":-55221.49330813763,"d":"(55,221)"},{"v":-57616.02357152503,"d":"(57,616)"},{"v":-60111.12410597485,"d":"(60,111)"},{"v":-62711.01886287148,"d":"(62,711)"},{"v":-50791.02920634432,"d":"(50,791)"},{"v":-70034.11334099744,"d":"(70,034)"},{"v":-72975.54610131927,"d":"(72,976)"},{"v":-61352.84080494377,"d":"(61,353)"},{"v":-48625.09940035005,"d":"(48,625)"},{"v":-26813.20445633847,"d":"(26,813)"},{"v":476577.08902326005,"d":"476,577"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H126:BM126)","v":{"v":-2028719.9352679066,"d":"(2,028,720)"}}]
[]
[null,"Investimento inicial",{"$nulls":5},{"$f":"SUM(H129:H133)","v":0},0,{"v":-30540.516092086047,"d":"(30,541)"},{"v":-547177.0763843001,"d":"(547,177)"},{"v":-558755.3433205921,"d":"(558,755)"},{"v":-11882.10342326647,"d":"(11,882)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Desenvolvimemnto e licenciamento",{"$nulls":4},{"$f":"-H384","v":0},{"$f":"-I384","v":0},{"v":-30540.516092086047,"d":"(30,541)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construção cívil",{"$nulls":4},{"$f":"-H386","v":0},{"$f":"-I386","v":0},0,{"v":-91427.49733152249,"d":"(91,427)"},{"v":-93362.10317505752,"d":"(93,362)"},{"v":-1985.3737042532641,"d":"(1,985)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamento fixo com montagem",{"$nulls":4},{"$f":"-H387","v":0},0,0,{"v":-368319.16974593827,"d":"(368,319)"},{"v":-376112.8033777624,"d":"(376,113)"},{"v":-7998.153900400581,"d":"(7,998)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamento móvel",{"$nulls":4},{"$f":"-H388","v":0},0,0,{"v":-3274.441097182459,"d":"(3,274)"},{"v":-3343.72827079884,"d":"(3,344)"},{"v":-71.10540526882433,"d":"(71)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custos indiretos",{"$nulls":4},{"$f":"-H389","v":0},0,0,{"v":-84155.96820965692,"d":"(84,156)"},{"v":-85936.70849697327,"d":"(85,937)"},{"v":-1827.470413343799,"d":"(1,827)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Capital de giro",{"$nulls":5},{"$f":"SUM(H137:H140)","v":0},{"$f":"SUM(I137:I140)","v":0},0,0,{"v":-1687.8987718329283,"d":"(1,688)"},{"v":-165928.57275320773,"d":"(165,929)"},{"v":-7039.891804051687,"d":"(7,040)"},{"v":-7335.567259821911,"d":"(7,336)"},{"v":-7643.661084734395,"d":"(7,644)"},{"v":-7964.694850293232,"d":"(7,965)"},{"v":-8299.212034005588,"d":"(8,299)"},{"v":-8647.778939433767,"d":"(8,648)"},{"v":-9010.985654889993,"d":"(9,011)"},{"v":-9389.447052395431,"d":"(9,389)"},{"v":-9783.803828596006,"d":"(9,784)"},{"v":-10194.723589397037,"d":"(10,195)"},{"v":-10622.9019801517,"d":"(10,623)"},{"v":-11069.063863318112,"d":"(11,069)"},{"v":-11533.964545577455,"d":"(11,534)"},{"v":-12018.391056491693,"d":"(12,018)"},{"v":-12523.163480864401,"d":"(12,523)"},{"v":-13049.136347060616,"d":"(13,049)"},{"v":-13597.200073637207,"d":"(13,597)"},{"v":-14168.282476729937,"d":"(14,168)"},{"v":-14763.350340752622,"d":"(14,763)"},{"v":-15383.41105506431,"d":"(15,383)"},{"v":-16029.51431937694,"d":"(16,030)"},{"v":-16702.753920790765,"d":"(16,703)"},{"v":-17404.26958546401,"d":"(17,404)"},{"v":-18135.248908053458,"d":"(18,135)"},{"v":449926.8895759929,"d":"449,927"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Estoques de madeira",null,null,{"$f":"F634","v":{"v":18634.649838886307,"d":"18,635"}},null,{"$f":"$F137*(G$27*G$34-H$27*H$34)","v":0},0,0,0,0,{"v":-23852.151006846598,"d":"(23,852)"},{"v":-1001.7903422875562,"d":"(1,002)"},{"v":-1043.8655366636374,"d":"(1,044)"},{"v":-1087.7078892035074,"d":"(1,088)"},{"v":-1133.3916205500539,"d":"(1,133)"},{"v":-1180.9940686131597,"d":"(1,181)"},{"v":-1230.5958194949046,"d":"(1,231)"},{"v":-1282.2808439136948,"d":"(1,282)"},{"v":-1336.1366393580752,"d":"(1,336)"},{"v":-1392.2543782111127,"d":"(1,392)"},{"v":-1450.7290620959766,"d":"(1,451)"},{"v":-1511.659682704007,"d":"(1,512)"},{"v":-1575.14938937758,"d":"(1,575)"},{"v":-1641.305663731437,"d":"(1,641)"},{"v":-1710.2405016081536,"d":"(1,710)"},{"v":-1782.070602675706,"d":"(1,782)"},{"v":-1856.9175679880695,"d":"(1,857)"},{"v":-1934.9081058435802,"d":"(1,935)"},{"v":-2016.1742462890043,"d":"(2,016)"},{"v":-2100.853564633145,"d":"(2,101)"},{"v":-2189.0894143477453,"d":"(2,189)"},{"v":-2281.0311697503435,"d":"(2,281)"},{"v":-2376.834478879857,"d":"(2,377)"},{"v":-2476.6615269928184,"d":"(2,477)"},{"v":-2580.6813111265083,"d":"(2,581)"},{"v":64025.47443318623,"d":"64,025"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Estoques outros consumíveis",null,null,{"$f":"$F$61*'Premissas do projeto'!G45*30*24*('Premissas do projeto'!$G$81/12)/1000","v":{"v":30153.750592754714,"d":"30,154"}},null,0,0,0,0,0,{"v":-38596.475854367876,"d":"(38,596)"},{"v":-1621.051985883449,"d":"(1,621)"},{"v":-1689.1361692905605,"d":"(1,689)"},{"v":-1760.0798884007595,"d":"(1,760)"},{"v":-1834.0032437135897,"d":"(1,834)"},{"v":-1911.0313799495664,"d":"(1,911)"},{"v":-1991.2946979074354,"d":"(1,991)"},{"v":-2074.9290752195548,"d":"(2,075)"},{"v":-2162.0760963787843,"d":"(2,162)"},{"v":-2252.8832924266903,"d":"(2,253)"},{"v":-2347.504390708607,"d":"(2,348)"},{"v":-2446.0995751183677,"d":"(2,446)"},{"v":-2548.8357572733466,"d":"(2,549)"},{"v":-2655.886859078825,"d":"(2,656)"},{"v":-2767.4341071601293,"d":"(2,767)"},{"v":-2883.666339660871,"d":"(2,884)"},{"v":-3004.7803259266016,"d":"(3,005)"},{"v":-3130.981099615538,"d":"(3,131)"},{"v":-3262.4823057993804,"d":"(3,262)"},{"v":-3399.506562642959,"d":"(3,400)"},{"v":-3542.285838273976,"d":"(3,542)"},{"v":-3691.0618434814714,"d":"(3,691)"},{"v":-3846.0864409076917,"d":"(3,846)"},{"v":-4007.6220714258266,"d":"(4,008)"},{"v":-4175.942198425698,"d":"(4,176)"},{"v":103603.13739903756,"d":"103,603"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Credito ao cliente",{"$nulls":5},{"$f":"(H45-I45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(I45-J45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(J45-K45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(K45-L45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(L45-M45)*'Premissas do projeto'!$G$82/12","v":{"v":-93183.64224863872,"d":"(93,184)"}},{"$f":"(M45-N45)*'Premissas do projeto'!$G$82/12","v":{"v":-3913.7129744428094,"d":"(3,914)"}},{"$f":"(N45-O45)*'Premissas do projeto'!$G$82/12","v":{"v":-4078.0889193694456,"d":"(4,078)"}},{"$f":"(O45-P45)*'Premissas do projeto'!$G$82/12","v":{"v":-4249.368653982936,"d":"(4,249)"}},{"$f":"(P45-Q45)*'Premissas do projeto'!$G$82/12","v":{"v":-4427.842137450217,"d":"(4,428)"}},{"$f":"(Q45-R45)*'Premissas do projeto'!$G$82/12","v":{"v":-4613.811507223155,"d":"(4,614)"}},{"$f":"(R45-S45)*'Premissas do projeto'!$G$82/12","v":{"v":-4807.591590526495,"d":"(4,808)"}},{"$f":"(S45-T45)*'Premissas do projeto'!$G$82/12","v":{"v":-5009.510437328601,"d":"(5,010)"}},{"$f":"(T45-U45)*'Premissas do projeto'!$G$82/12","v":{"v":-5219.909875696448,"d":"(5,220)"}},{"$f":"(U45-V45)*'Premissas do projeto'!$G$82/12","v":{"v":-5439.146090475668,"d":"(5,439)"}},{"$f":"(V45-W45)*'Premissas do projeto'!$G$82/12","v":{"v":-5667.590226275653,"d":"(5,668)"}},{"$f":"(W45-X45)*'Premissas do projeto'!$G$82/12","v":{"v":-5905.62901577922,"d":"(5,906)"}},{"$f":"(X45-Y45)*'Premissas do projeto'!$G$82/12","v":{"v":-6153.665434441976,"d":"(6,154)"}},{"$f":"(Y45-Z45)*'Premissas do projeto'!$G$82/12","v":{"v":-6412.119382688524,"d":"(6,412)"}},{"$f":"(Z45-AA45)*'Premissas do projeto'!$G$82/12","v":{"v":-6681.4283967614365,"d":"(6,681)"}},{"$f":"(AA45-AB45)*'Premissas do projeto'!$G$82/12","v":{"v":-6962.048389425443,"d":"(6,962)"}},{"$f":"(AB45-AC45)*'Premissas do projeto'!$G$82/12","v":{"v":-7254.454421781275,"d":"(7,254)"}},{"$f":"(AC45-AD45)*'Premissas do projeto'!$G$82/12","v":{"v":-7559.141507496087,"d":"(7,559)"}},{"$f":"(AD45-AE45)*'Premissas do projeto'!$G$82/12","v":{"v":-7876.625450810922,"d":"(7,877)"}},{"$f":"(AE45-AF45)*'Premissas do projeto'!$G$82/12","v":{"v":-8207.443719744993,"d":"(8,207)"}},{"$f":"(AF45-AG45)*'Premissas do projeto'!$G$82/12","v":{"v":-8552.156355974343,"d":"(8,552)"}},{"$f":"(AG45-AH45)*'Premissas do projeto'!$G$82/12","v":{"v":-8911.346922925208,"d":"(8,911)"}},{"$f":"(AH45-AI45)*'Premissas do projeto'!$G$82/12","v":{"v":-9285.623493688065,"d":"(9,286)"}},{"$f":"(AI45-AJ45)*'Premissas do projeto'!$G$82/12","v":{"v":-9675.619680422978,"d":"(9,676)"}},{"$f":"(AJ45-AK45)*'Premissas do projeto'!$G$82/12","v":{"v":-10081.995707000722,"d":"(10,082)"}},{"$f":"(AK45-AL45)*'Premissas do projeto'!$G$82/12","v":{"v":250129.51254035134,"d":"250,130"}},{"$f":"(AL45-AM45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AM45-AN45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AN45-AO45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AO45-AP45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AP45-AQ45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AQ45-AR45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AR45-AS45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AS45-AT45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AT45-AU45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AU45-AV45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AV45-AW45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AW45-AX45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AX45-AY45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AY45-AZ45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(AZ45-BA45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BA45-BB45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BB45-BC45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BC45-BD45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BD45-BE45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BE45-BF45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BF45-BG45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BG45-BH45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BH45-BI45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BI45-BJ45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BJ45-BK45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BK45-BL45)*'Premissas do projeto'!$G$82/12","v":0},{"$f":"(BL45-BM45)*'Premissas do projeto'!$G$82/12","v":0}]
[null,null,"Credito dos fornecedores",{"$nulls":5},{"$f":"'Premissas do projeto'!$G$83/12*((I59-H59)+(SUM(H66:H68)-SUM(I66:I68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((J59-I59)+(SUM(I66:I68)-SUM(J66:J68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((K59-J59)+(SUM(J66:J68)-SUM(K66:K68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((L59-K59)+(SUM(K66:K68)-SUM(L66:L68)))","v":{"v":-1687.8987718329283,"d":"(1,688)"}},{"$f":"'Premissas do projeto'!$G$83/12*((M59-L59)+(SUM(L66:L68)-SUM(M66:M68)))","v":{"v":-10296.303643354535,"d":"(10,296)"}},{"$f":"'Premissas do projeto'!$G$83/12*((N59-M59)+(SUM(M66:M68)-SUM(N66:N68)))","v":{"v":-503.336501437872,"d":"(503)"}},{"$f":"'Premissas do projeto'!$G$83/12*((O59-N59)+(SUM(N66:N68)-SUM(O66:O68)))","v":{"v":-524.4766344982669,"d":"(524)"}},{"$f":"'Premissas do projeto'!$G$83/12*((P59-O59)+(SUM(O66:O68)-SUM(P66:P68)))","v":{"v":-546.5046531471922,"d":"(547)"}},{"$f":"'Premissas do projeto'!$G$83/12*((Q59-P59)+(SUM(P66:P68)-SUM(Q66:Q68)))","v":{"v":-569.457848579372,"d":"(569)"}},{"$f":"'Premissas do projeto'!$G$83/12*((R59-Q59)+(SUM(Q66:Q68)-SUM(R66:R68)))","v":{"v":-593.3750782197085,"d":"(593)"}},{"$f":"'Premissas do projeto'!$G$83/12*((S59-R59)+(SUM(R66:R68)-SUM(S66:S68)))","v":{"v":-618.2968315049322,"d":"(618)"}},{"$f":"'Premissas do projeto'!$G$83/12*((T59-S59)+(SUM(S66:S68)-SUM(T66:T68)))","v":{"v":-644.2652984281427,"d":"(644)"}},{"$f":"'Premissas do projeto'!$G$83/12*((U59-T59)+(SUM(T66:T68)-SUM(U66:U68)))","v":{"v":-671.3244409621241,"d":"(671)"}},{"$f":"'Premissas do projeto'!$G$83/12*((V59-U59)+(SUM(U66:U68)-SUM(V66:V68)))","v":{"v":-699.5200674825355,"d":"(700)"}},{"$f":"'Premissas do projeto'!$G$83/12*((W59-V59)+(SUM(V66:V68)-SUM(W66:W68)))","v":{"v":-728.8999103168007,"d":"(729)"}},{"$f":"'Premissas do projeto'!$G$83/12*((X59-W59)+(SUM(W66:W68)-SUM(X66:X68)))","v":{"v":-759.5137065501051,"d":"(760)"}},{"$f":"'Premissas do projeto'!$G$83/12*((Y59-X59)+(SUM(X66:X68)-SUM(Y66:Y68)))","v":{"v":-791.413282225211,"d":"(791)"}},{"$f":"'Premissas do projeto'!$G$83/12*((Z59-Y59)+(SUM(Y66:Y68)-SUM(Z66:Z68)))","v":{"v":-824.6526400786672,"d":"(825)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AA59-Z59)+(SUM(Z66:Z68)-SUM(AA66:AA68)))","v":{"v":-859.2880509619729,"d":"(859)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AB59-AA59)+(SUM(AA66:AA68)-SUM(AB66:AB68)))","v":{"v":-895.3781491023794,"d":"(895)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AC59-AB59)+(SUM(AB66:AB68)-SUM(AC66:AC68)))","v":{"v":-932.9840313646697,"d":"(933)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AD59-AC59)+(SUM(AC66:AC68)-SUM(AD66:AD68)))","v":{"v":-972.1693606820008,"d":"(972)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AE59-AD59)+(SUM(AD66:AD68)-SUM(AE66:AE68)))","v":{"v":-1013.0004738306282,"d":"(1,013)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AF59-AE59)+(SUM(AE66:AE68)-SUM(AF66:AF68)))","v":{"v":-1055.546493731525,"d":"(1,056)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AG59-AF59)+(SUM(AF66:AF68)-SUM(AG66:AG68)))","v":{"v":-1099.8794464682462,"d":"(1,100)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AH59-AG59)+(SUM(AG66:AG68)-SUM(AH66:AH68)))","v":{"v":-1146.0743832199162,"d":"(1,146)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AI59-AH59)+(SUM(AH66:AH68)-SUM(AI66:AI68)))","v":{"v":-1194.209507315149,"d":"(1,194)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AJ59-AI59)+(SUM(AI66:AI68)-SUM(AJ66:AJ68)))","v":{"v":-1244.3663066223876,"d":"(1,244)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AK59-AJ59)+(SUM(AJ66:AJ68)-SUM(AK66:AK68)))","v":{"v":-1296.6296915005278,"d":"(1,297)"}},{"$f":"'Premissas do projeto'!$G$83/12*((AL59-AK59)+(SUM(AK66:AK68)-SUM(AL66:AL68)))","v":{"v":32168.765203417795,"d":"32,169"}},{"$f":"'Premissas do projeto'!$G$83/12*((AM59-AL59)+(SUM(AL66:AL68)-SUM(AM66:AM68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AN59-AM59)+(SUM(AM66:AM68)-SUM(AN66:AN68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AO59-AN59)+(SUM(AN66:AN68)-SUM(AO66:AO68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AP59-AO59)+(SUM(AO66:AO68)-SUM(AP66:AP68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AQ59-AP59)+(SUM(AP66:AP68)-SUM(AQ66:AQ68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AR59-AQ59)+(SUM(AQ66:AQ68)-SUM(AR66:AR68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AS59-AR59)+(SUM(AR66:AR68)-SUM(AS66:AS68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AT59-AS59)+(SUM(AS66:AS68)-SUM(AT66:AT68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AU59-AT59)+(SUM(AT66:AT68)-SUM(AU66:AU68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AV59-AU59)+(SUM(AU66:AU68)-SUM(AV66:AV68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AW59-AV59)+(SUM(AV66:AV68)-SUM(AW66:AW68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AX59-AW59)+(SUM(AW66:AW68)-SUM(AX66:AX68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AY59-AX59)+(SUM(AX66:AX68)-SUM(AY66:AY68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((AZ59-AY59)+(SUM(AY66:AY68)-SUM(AZ66:AZ68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BA59-AZ59)+(SUM(AZ66:AZ68)-SUM(BA66:BA68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BB59-BA59)+(SUM(BA66:BA68)-SUM(BB66:BB68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BC59-BB59)+(SUM(BB66:BB68)-SUM(BC66:BC68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BD59-BC59)+(SUM(BC66:BC68)-SUM(BD66:BD68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BE59-BD59)+(SUM(BD66:BD68)-SUM(BE66:BE68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BF59-BE59)+(SUM(BE66:BE68)-SUM(BF66:BF68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BG59-BF59)+(SUM(BF66:BF68)-SUM(BG66:BG68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BH59-BG59)+(SUM(BG66:BG68)-SUM(BH66:BH68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BI59-BH59)+(SUM(BH66:BH68)-SUM(BI66:BI68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BJ59-BI59)+(SUM(BI66:BI68)-SUM(BJ66:BJ68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BK59-BJ59)+(SUM(BJ66:BJ68)-SUM(BK66:BK68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BL59-BK59)+(SUM(BK66:BK68)-SUM(BL66:BL68)))","v":0},{"$f":"'Premissas do projeto'!$G$83/12*((BM59-BL59)+(SUM(BL66:BL68)-SUM(BM66:BM68)))","v":0}]
[]
[null,"Reinvestimentos",{"$nulls":5},{"$f":"-H393","v":0},{"$f":"-I393","v":0},0,0,0,{"v":-11882.103423266468,"d":"(11,882)"},{"v":-18571.727650565485,"d":"(18,572)"},{"v":-19351.74021188924,"d":"(19,352)"},{"v":-26886.017734384786,"d":"(26,886)"},{"v":-28015.230479228947,"d":"(28,015)"},{"v":-29191.870159356564,"d":"(29,192)"},{"v":-30417.928706049534,"d":"(30,418)"},{"v":-31695.481711703615,"d":"(31,695)"},{"v":-33026.69194359517,"d":"(33,027)"},{"v":-34413.81300522617,"d":"(34,414)"},{"v":-35859.193151445674,"d":"(35,859)"},{"v":-37365.27926380639,"d":"(37,365)"},{"v":-38934.62099288626,"d":"(38,935)"},{"v":-40569.875074587486,"d":"(40,570)"},{"v":-42273.80982772016,"d":"(42,274)"},{"v":-44049.30984048441,"d":"(44,049)"},{"v":-45899.38085378475,"d":"(45,899)"},{"v":-47827.15484964372,"d":"(47,827)"},{"v":-49835.89535332875,"d":"(49,836)"},{"v":-51929.00295816856,"d":"(51,929)"},{"v":-54110.02108241165,"d":"(54,110)"},{"v":-56382.641967872936,"d":"(56,383)"},{"v":-44063.0346978927,"d":"(44,063)"},{"v":-30609.1214368028,"d":"(30,609)"},{"v":-15947.35226857426,"d":"(15,947)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reservas",{"$nulls":5},{"$f":"SUM(H145:H146)","v":0},0,0,{"v":-2712.9381173896045,"d":"(2,713)"},{"v":-53392.54512471134,"d":"(53,393)"},{"v":1553.673963073498,"d":"1,554"},{"v":1543.700725076871,"d":"1,544"},{"v":1533.308611084373,"d":"1,533"},{"v":1522.4800283041898,"d":"1,522"},{"v":1511.1966450472598,"d":"1,511"},{"v":1499.4393596935129,"d":"1,499"},{"v":1487.1882683549277,"d":"1,487"},{"v":1474.4226311801124,"d":"1,474"},{"v":1461.120837243959,"d":"1,461"},{"v":1447.2603679624776,"d":"1,447"},{"v":1432.8177589711934,"d":"1,433"},{"v":1417.7685604022554,"d":"1,418"},{"v":1402.0872954934343,"d":"1,402"},{"v":1385.74741745844,"d":"1,386"},{"v":1368.7212645459695,"d":"1,369"},{"v":1350.9800132111877,"d":"1,351"},{"v":1332.4936293203336,"d":"1,332"},{"v":1313.2308173060728,"d":"1,313"},{"v":1293.1589671872052,"d":"1,293"},{"v":15901.32409257686,"d":"15,901"},{"v":-540.6812035214862,"d":"(541)"},{"v":-563.3898140693882,"d":"(563)"},{"v":-587.0521862603041,"d":"(587)"},{"v":-611.7083780832363,"d":"(612)"},{"v":7269.396720289245,"d":"7,269"},{"v":7906.7968502519725,"d":"7,907"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cobertura da dívida",{"$nulls":4},{"$f":"'Premissas do projeto'!$G$64*((I624+I625)-(H624+H625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((J624+J625)-(I624+I625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((K624+K625)-(J624+J625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((L624+L625)-(K624+K625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((M624+M625)-(L624+L625))","v":{"v":-50451.720205461,"d":"(50,452)"}},{"$f":"'Premissas do projeto'!$G$64*((N624+N625)-(M624+M625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((O624+O625)-(N624+N625))","v":{"v":1791.1320106123821,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((P624+P625)-(O624+O625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((Q624+Q625)-(P624+P625))","v":{"v":1791.1320106123676,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((R624+R625)-(Q624+Q625))","v":{"v":1791.1320106123821,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((S624+S625)-(R624+R625))","v":{"v":1791.1320106123676,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((T624+T625)-(S624+S625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((U624+U625)-(T624+T625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((V624+V625)-(U624+U625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((W624+W625)-(V624+V625))","v":{"v":1791.1320106123676,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((X624+X625)-(W624+W625))","v":{"v":1791.1320106123785,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((Y624+Y625)-(X624+X625))","v":{"v":1791.1320106123712,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((Z624+Z625)-(Y624+Y625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AA624+AA625)-(Z624+Z625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AB624+AB625)-(AA624+AA625))","v":{"v":1791.1320106123712,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AC624+AC625)-(AB624+AB625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AD624+AD625)-(AC624+AC625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AE624+AE625)-(AD624+AD625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AF624+AF625)-(AE624+AE625))","v":{"v":1791.1320106123749,"d":"1,791"}},{"$f":"'Premissas do projeto'!$G$64*((AG624+AG625)-(AF624+AF625))","v":{"v":16420.21200382589,"d":"16,420"}},{"$f":"'Premissas do projeto'!$G$64*((AH624+AH625)-(AG624+AG625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AI624+AI625)-(AH624+AH625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AJ624+AJ625)-(AI624+AI625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AK624+AK625)-(AJ624+AJ625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AL624+AL625)-(AK624+AK625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AM624+AM625)-(AL624+AL625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AN624+AN625)-(AM624+AM625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AO624+AO625)-(AN624+AN625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AP624+AP625)-(AO624+AO625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AQ624+AQ625)-(AP624+AP625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AR624+AR625)-(AQ624+AQ625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AS624+AS625)-(AR624+AR625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AT624+AT625)-(AS624+AS625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AU624+AU625)-(AT624+AT625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AV624+AV625)-(AU624+AU625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AW624+AW625)-(AV624+AV625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AX624+AX625)-(AW624+AW625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AY624+AY625)-(AX624+AX625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((AZ624+AZ625)-(AY624+AY625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BA624+BA625)-(AZ624+AZ625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BB624+BB625)-(BA624+BA625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BC624+BC625)-(BB624+BB625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BD624+BD625)-(BC624+BC625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BE624+BE625)-(BD624+BD625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BF624+BF625)-(BE624+BE625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BG624+BG625)-(BF624+BF625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BH624+BH625)-(BG624+BG625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BI624+BI625)-(BH624+BH625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BJ624+BJ625)-(BI624+BI625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BK624+BK625)-(BJ624+BJ625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BL624+BL625)-(BK624+BK625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BM624+BM625)-(BL624+BL625))","v":0},{"$f":"'Premissas do projeto'!$G$64*((BN624+BN625)-(BM624+BM625))","v":0}]
[null,null,"Reserva mão de obra e outros custos fixos",{"$nulls":4},{"$f":"(I65+I69-H65-H69)","v":0},0,0,{"$f":"'Premissas do projeto'!$G$64*(L65+L69-K65-K69)","v":{"v":-2712.9381173896045,"d":"(2,713)"}},{"$f":"'Premissas do projeto'!$G$64*(M65+M69-L65-L69)","v":{"v":-2940.8249192503317,"d":"(2,941)"}},{"$f":"'Premissas do projeto'!$G$64*(N65+N69-M65-M69)","v":{"v":-237.45804753887683,"d":"(237)"}},{"$f":"'Premissas do projeto'!$G$64*(O65+O69-N65-N69)","v":{"v":-247.43128553551105,"d":"(247)"}},{"$f":"'Premissas do projeto'!$G$64*(P65+P69-O65-O69)","v":{"v":-257.8233995280018,"d":"(258)"}},{"$f":"'Premissas do projeto'!$G$64*(Q65+Q69-P65-P69)","v":{"v":-268.6519823081778,"d":"(269)"}},{"$f":"'Premissas do projeto'!$G$64*(R65+R69-Q65-Q69)","v":{"v":-279.9353655651223,"d":"(280)"}},{"$f":"'Premissas do projeto'!$G$64*(S65+S69-R65-R69)","v":{"v":-291.6926509188547,"d":"(292)"}},{"$f":"'Premissas do projeto'!$G$64*(T65+T69-S65-S69)","v":{"v":-303.9437422574472,"d":"(304)"}},{"$f":"'Premissas do projeto'!$G$64*(U65+U69-T65-T69)","v":{"v":-316.7093794322625,"d":"(317)"}},{"$f":"'Premissas do projeto'!$G$64*(V65+V69-U65-U69)","v":{"v":-330.01117336841594,"d":"(330)"}},{"$f":"'Premissas do projeto'!$G$64*(W65+W69-V65-V69)","v":{"v":-343.87164264988996,"d":"(344)"}},{"$f":"'Premissas do projeto'!$G$64*(X65+X69-W65-W69)","v":{"v":-358.31425164118514,"d":"(358)"}},{"$f":"'Premissas do projeto'!$G$64*(Y65+Y69-X65-X69)","v":{"v":-373.36345021011584,"d":"(373)"}},{"$f":"'Premissas do projeto'!$G$64*(Z65+Z69-Y65-Y69)","v":{"v":-389.04471511894053,"d":"(389)"}},{"$f":"'Premissas do projeto'!$G$64*(AA65+AA69-Z65-Z69)","v":{"v":-405.38459315393493,"d":"(405)"}},{"$f":"'Premissas do projeto'!$G$64*(AB65+AB69-AA65-AA69)","v":{"v":-422.41074606640177,"d":"(422)"}},{"$f":"'Premissas do projeto'!$G$64*(AC65+AC69-AB65-AB69)","v":{"v":-440.15199740118715,"d":"(440)"}},{"$f":"'Premissas do projeto'!$G$64*(AD65+AD69-AC65-AC69)","v":{"v":-458.63838129204123,"d":"(459)"}},{"$f":"'Premissas do projeto'!$G$64*(AE65+AE69-AD65-AD69)","v":{"v":-477.90119330630205,"d":"(478)"}},{"$f":"'Premissas do projeto'!$G$64*(AF65+AF69-AE65-AE69)","v":{"v":-497.97304342516964,"d":"(498)"}},{"$f":"'Premissas do projeto'!$G$64*(AG65+AG69-AF65-AF69)","v":{"v":-518.8879112490304,"d":"(519)"}},{"$f":"'Premissas do projeto'!$G$64*(AH65+AH69-AG65-AG69)","v":{"v":-540.6812035214862,"d":"(541)"}},{"$f":"'Premissas do projeto'!$G$64*(AI65+AI69-AH65-AH69)","v":{"v":-563.3898140693882,"d":"(563)"}},{"$f":"'Premissas do projeto'!$G$64*(AJ65+AJ69-AI65-AI69)","v":{"v":-587.0521862603041,"d":"(587)"}},{"$f":"'Premissas do projeto'!$G$64*(AK65+AK69-AJ65-AJ69)","v":{"v":-611.7083780832363,"d":"(612)"}},{"$f":"'Premissas do projeto'!$G$64*(AL65+AL69-AK65-AK69)","v":{"v":7269.396720289245,"d":"7,269"}},{"$f":"'Premissas do projeto'!$G$64*(AM65+AM69-AL65-AL69)","v":{"v":7906.7968502519725,"d":"7,907"}},{"$f":"'Premissas do projeto'!$G$64*(AN65+AN69-AM65-AM69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AO65+AO69-AN65-AN69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AP65+AP69-AO65-AO69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AQ65+AQ69-AP65-AP69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AR65+AR69-AQ65-AQ69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AS65+AS69-AR65-AR69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AT65+AT69-AS65-AS69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AU65+AU69-AT65-AT69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AV65+AV69-AU65-AU69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AW65+AW69-AV65-AV69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AX65+AX69-AW65-AW69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AY65+AY69-AX65-AX69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(AZ65+AZ69-AY65-AY69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BA65+BA69-AZ65-AZ69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BB65+BB69-BA65-BA69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BC65+BC69-BB65-BB69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BD65+BD69-BC65-BC69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BE65+BE69-BD65-BD69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BF65+BF69-BE65-BE69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BG65+BG69-BF65-BF69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BH65+BH69-BG65-BG69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BI65+BI69-BH65-BH69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BJ65+BJ69-BI65-BI69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BK65+BK69-BJ65-BJ69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BL65+BL69-BK65-BK69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BM65+BM69-BL65-BL69)","v":0},{"$f":"'Premissas do projeto'!$G$64*(BN65+BN69-BM65-BM69)","v":0}]
[]
[null,"Valor residual",{"$nulls":5},{"$f":"'Premissas do projeto'!$G$90*IF(H23=Resultados!$C$15+1,1,0)*(-SUM($G131:H132)+SUM($G92:H93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(I23=Resultados!$C$15+1,1,0)*(-SUM($G131:I132)+SUM($G92:I93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(J23=Resultados!$C$15+1,1,0)*(-SUM($G131:J132)+SUM($G92:J93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(K23=Resultados!$C$15+1,1,0)*(-SUM($G131:K132)+SUM($G92:K93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(L23=Resultados!$C$15+1,1,0)*(-SUM($G131:L132)+SUM($G92:L93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(M23=Resultados!$C$15+1,1,0)*(-SUM($G131:M132)+SUM($G92:M93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(N23=Resultados!$C$15+1,1,0)*(-SUM($G131:N132)+SUM($G92:N93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(O23=Resultados!$C$15+1,1,0)*(-SUM($G131:O132)+SUM($G92:O93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(P23=Resultados!$C$15+1,1,0)*(-SUM($G131:P132)+SUM($G92:P93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(Q23=Resultados!$C$15+1,1,0)*(-SUM($G131:Q132)+SUM($G92:Q93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(R23=Resultados!$C$15+1,1,0)*(-SUM($G131:R132)+SUM($G92:R93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(S23=Resultados!$C$15+1,1,0)*(-SUM($G131:S132)+SUM($G92:S93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(T23=Resultados!$C$15+1,1,0)*(-SUM($G131:T132)+SUM($G92:T93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(U23=Resultados!$C$15+1,1,0)*(-SUM($G131:U132)+SUM($G92:U93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(V23=Resultados!$C$15+1,1,0)*(-SUM($G131:V132)+SUM($G92:V93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(W23=Resultados!$C$15+1,1,0)*(-SUM($G131:W132)+SUM($G92:W93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(X23=Resultados!$C$15+1,1,0)*(-SUM($G131:X132)+SUM($G92:X93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(Y23=Resultados!$C$15+1,1,0)*(-SUM($G131:Y132)+SUM($G92:Y93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(Z23=Resultados!$C$15+1,1,0)*(-SUM($G131:Z132)+SUM($G92:Z93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AA23=Resultados!$C$15+1,1,0)*(-SUM($G131:AA132)+SUM($G92:AA93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AB23=Resultados!$C$15+1,1,0)*(-SUM($G131:AB132)+SUM($G92:AB93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AC23=Resultados!$C$15+1,1,0)*(-SUM($G131:AC132)+SUM($G92:AC93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AD23=Resultados!$C$15+1,1,0)*(-SUM($G131:AD132)+SUM($G92:AD93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AE23=Resultados!$C$15+1,1,0)*(-SUM($G131:AE132)+SUM($G92:AE93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AF23=Resultados!$C$15+1,1,0)*(-SUM($G131:AF132)+SUM($G92:AF93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AG23=Resultados!$C$15+1,1,0)*(-SUM($G131:AG132)+SUM($G92:AG93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AH23=Resultados!$C$15+1,1,0)*(-SUM($G131:AH132)+SUM($G92:AH93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AI23=Resultados!$C$15+1,1,0)*(-SUM($G131:AI132)+SUM($G92:AI93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AJ23=Resultados!$C$15+1,1,0)*(-SUM($G131:AJ132)+SUM($G92:AJ93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AK23=Resultados!$C$15+1,1,0)*(-SUM($G131:AK132)+SUM($G92:AK93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AL23=Resultados!$C$15+1,1,0)*(-SUM($G131:AL132)+SUM($G92:AL93))","v":{"v":18743.4025970152,"d":"18,743"}},{"$f":"'Premissas do projeto'!$G$90*IF(AM23=Resultados!$C$15+1,1,0)*(-SUM($G131:AM132)+SUM($G92:AM93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AN23=Resultados!$C$15+1,1,0)*(-SUM($G131:AN132)+SUM($G92:AN93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AO23=Resultados!$C$15+1,1,0)*(-SUM($G131:AO132)+SUM($G92:AO93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AP23=Resultados!$C$15+1,1,0)*(-SUM($G131:AP132)+SUM($G92:AP93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AQ23=Resultados!$C$15+1,1,0)*(-SUM($G131:AQ132)+SUM($G92:AQ93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AR23=Resultados!$C$15+1,1,0)*(-SUM($G131:AR132)+SUM($G92:AR93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AS23=Resultados!$C$15+1,1,0)*(-SUM($G131:AS132)+SUM($G92:AS93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AT23=Resultados!$C$15+1,1,0)*(-SUM($G131:AT132)+SUM($G92:AT93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AU23=Resultados!$C$15+1,1,0)*(-SUM($G131:AU132)+SUM($G92:AU93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AV23=Resultados!$C$15+1,1,0)*(-SUM($G131:AV132)+SUM($G92:AV93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AW23=Resultados!$C$15+1,1,0)*(-SUM($G131:AW132)+SUM($G92:AW93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AX23=Resultados!$C$15+1,1,0)*(-SUM($G131:AX132)+SUM($G92:AX93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AY23=Resultados!$C$15+1,1,0)*(-SUM($G131:AY132)+SUM($G92:AY93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(AZ23=Resultados!$C$15+1,1,0)*(-SUM($G131:AZ132)+SUM($G92:AZ93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BA23=Resultados!$C$15+1,1,0)*(-SUM($G131:BA132)+SUM($G92:BA93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BB23=Resultados!$C$15+1,1,0)*(-SUM($G131:BB132)+SUM($G92:BB93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BC23=Resultados!$C$15+1,1,0)*(-SUM($G131:BC132)+SUM($G92:BC93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BD23=Resultados!$C$15+1,1,0)*(-SUM($G131:BD132)+SUM($G92:BD93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BE23=Resultados!$C$15+1,1,0)*(-SUM($G131:BE132)+SUM($G92:BE93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BF23=Resultados!$C$15+1,1,0)*(-SUM($G131:BF132)+SUM($G92:BF93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BG23=Resultados!$C$15+1,1,0)*(-SUM($G131:BG132)+SUM($G92:BG93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BH23=Resultados!$C$15+1,1,0)*(-SUM($G131:BH132)+SUM($G92:BH93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BI23=Resultados!$C$15+1,1,0)*(-SUM($G131:BI132)+SUM($G92:BI93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BJ23=Resultados!$C$15+1,1,0)*(-SUM($G131:BJ132)+SUM($G92:BJ93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BK23=Resultados!$C$15+1,1,0)*(-SUM($G131:BK132)+SUM($G92:BK93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BL23=Resultados!$C$15+1,1,0)*(-SUM($G131:BL132)+SUM($G92:BL93))","v":0},{"$f":"'Premissas do projeto'!$G$90*IF(BM23=Resultados!$C$15+1,1,0)*(-SUM($G131:BM132)+SUM($G92:BM93))","v":0}]
[]
[null,"Financiamento de credores",{"$nulls":5},{"$f":"H152","v":0},{"$f":"I152","v":0},0,{"v":271951.31764355884,"d":"271,951"},{"v":277705.8075248966,"d":"277,706"},{"v":-94997.94140192318,"d":"(94,998)"},{"v":-97321.17638969726,"d":"(97,321)"},{"v":-93738.91236847249,"d":"(93,739)"},{"v":-90156.64834724774,"d":"(90,157)"},{"v":-86574.384326023,"d":"(86,574)"},{"v":-82992.12030479824,"d":"(82,992)"},{"v":-79409.8562835735,"d":"(79,410)"},{"v":-75827.59226234876,"d":"(75,828)"},{"v":-72245.328241124,"d":"(72,245)"},{"v":-68663.06421989926,"d":"(68,663)"},{"v":-65080.80019867452,"d":"(65,081)"},{"v":-61498.536177449765,"d":"(61,499)"},{"v":-57916.27215622502,"d":"(57,916)"},{"v":-54334.00813500027,"d":"(54,334)"},{"v":-50751.74411377552,"d":"(50,752)"},{"v":-47169.48009255078,"d":"(47,169)"},{"v":-43587.21607132603,"d":"(43,587)"},{"v":-40004.95205010128,"d":"(40,005)"},{"v":-36422.68802887653,"d":"(36,423)"},{"v":-32840.42400765178,"d":"(32,840)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H150:BM150)","v":{"v":-781876.0200082834,"d":"(781,876)"}}]
[]
[null,"Dívida financeira",{"$nulls":5},{"$f":"SUM(H153:H154)","v":0},{"$f":"SUM(I153:I154)","v":0},0,{"v":271951.31764355884,"d":"271,951"},{"v":277705.8075248966,"d":"277,706"},{"v":-94997.94140192318,"d":"(94,998)"},{"v":-97321.17638969726,"d":"(97,321)"},{"v":-93738.91236847249,"d":"(93,739)"},{"v":-90156.64834724774,"d":"(90,157)"},{"v":-86574.384326023,"d":"(86,574)"},{"v":-82992.12030479824,"d":"(82,992)"},{"v":-79409.8562835735,"d":"(79,410)"},{"v":-75827.59226234876,"d":"(75,828)"},{"v":-72245.328241124,"d":"(72,245)"},{"v":-68663.06421989926,"d":"(68,663)"},{"v":-65080.80019867452,"d":"(65,081)"},{"v":-61498.536177449765,"d":"(61,499)"},{"v":-57916.27215622502,"d":"(57,916)"},{"v":-54334.00813500027,"d":"(54,334)"},{"v":-50751.74411377552,"d":"(50,752)"},{"v":-47169.48009255078,"d":"(47,169)"},{"v":-43587.21607132603,"d":"(43,587)"},{"v":-40004.95205010128,"d":"(40,005)"},{"v":-36422.68802887653,"d":"(36,423)"},{"v":-32840.42400765178,"d":"(32,840)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros pagos",{"$nulls":4},{"$f":"H624","v":0},{"$f":"I624","v":0},0,0,0,{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal recebido ou pago",{"$nulls":4},{"$f":"H622+H625","v":0},{"$f":"I622+I625","v":0},0,{"v":271951.31764355884,"d":"271,951"},{"v":277705.8075248966,"d":"277,706"},{"v":-25143.792988040586,"d":"(25,144)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},{"v":-31049.29199703941,"d":"(31,049)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fluxo de caixa de capital",{"$nulls":5},{"$f":"H121+H126+H150","v":0},0,{"v":-30540.516092086047,"d":"(30,541)"},{"v":-279603.8586072695,"d":"(279,604)"},{"v":-365995.2088127113,"d":"(365,995)"},{"v":19254.411733182045,"d":"19,254"},{"v":175090.38446200534,"d":"175,090"},{"v":170390.53773997747,"d":"170,391"},{"v":169736.74345498355,"d":"169,737"},{"v":174459.73914310726,"d":"174,460"},{"v":179405.69967310055,"d":"179,406"},{"v":190657.04165863688,"d":"190,657"},{"v":202416.16513710085,"d":"202,416"},{"v":214569.87144299218,"d":"214,570"},{"v":214611.88128370064,"d":"214,612"},{"v":214817.33140996567,"d":"214,817"},{"v":227985.0972483191,"d":"227,985"},{"v":241889.96748959858,"d":"241,890"},{"v":256279.54192234328,"d":"256,280"},{"v":271174.17812259507,"d":"271,174"},{"v":286595.088684589,"d":"286,595"},{"v":302564.3771315187,"d":"302,564"},{"v":319105.0753345504,"d":"319,105"},{"v":336241.1825034417,"d":"336,241"},{"v":368626.7858079711,"d":"368,627"},{"v":352398.5307765094,"d":"352,399"},{"v":367091.57520385354,"d":"367,092"},{"v":396638.64088481787,"d":"396,639"},{"v":428024.63368666446,"d":"428,025"},{"v":468015.2853502302,"d":"468,015"},{"v":460763.4953227561,"d":"460,763"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H156:BM156)","v":{"v":6332663.6790964445,"d":"6,332,664"}}]
[]
[null,"Índice de Cobertura do Serviço da Dívida (ICSD) ",{"$nulls":5},{"$f":"IF(OR(H117<Resultados!$C$13+1,H117>Resultados!$C$14),\"\",-(H121+H126)/H152)","v":""},{"$f":"IF(OR(I117<Resultados!$C$13+1,I117>Resultados!$C$14),\"\",-(I121+I126)/I152)","v":""},{"$f":"IF(OR(J117<Resultados!$C$13+1,J117>Resultados!$C$14),\"\",-(J121+J126)/J152)","v":""},{"$f":"IF(OR(K117<Resultados!$C$13+1,K117>Resultados!$C$14),\"\",-(K121+K126)/K152)","v":""},{"$f":"IF(OR(L117<Resultados!$C$13+1,L117>Resultados!$C$14),\"\",-(L121+L126)/L152)","v":""},{"$f":"IF(OR(M117<Resultados!$C$13+1,M117>Resultados!$C$14),\"\",-(M121+M126)/M152)","v":""},{"$f":"IF(OR(N117<Resultados!$C$13+1,N117>Resultados!$C$14),\"\",-(N121+N126)/N152)","v":{"v":2.799098520561461,"d":"2.80"}},{"$f":"IF(OR(O117<Resultados!$C$13+1,O117>Resultados!$C$14),\"\",-(O121+O126)/O152)","v":{"v":2.81771404675787,"d":"2.82"}},{"$f":"IF(OR(P117<Resultados!$C$13+1,P117>Resultados!$C$14),\"\",-(P121+P126)/P152)","v":{"v":2.8826869295453927,"d":"2.88"}},{"$f":"IF(OR(Q117<Resultados!$C$13+1,Q117>Resultados!$C$14),\"\",-(Q121+Q126)/Q152)","v":{"v":3.015142706486071,"d":"3.02"}},{"$f":"IF(OR(R117<Resultados!$C$13+1,R117>Resultados!$C$14),\"\",-(R121+R126)/R152)","v":{"v":3.161719679099801,"d":"3.16"}},{"$f":"IF(OR(S117<Resultados!$C$13+1,S117>Resultados!$C$14),\"\",-(S121+S126)/S152)","v":{"v":3.400924149488426,"d":"3.40"}},{"$f":"IF(OR(T117<Resultados!$C$13+1,T117>Resultados!$C$14),\"\",-(T121+T126)/T152)","v":{"v":3.6694262483870013,"d":"3.67"}},{"$f":"IF(OR(U117<Resultados!$C$13+1,U117>Resultados!$C$14),\"\",-(U121+U126)/U152)","v":{"v":3.970017254636171,"d":"3.97"}},{"$f":"IF(OR(V117<Resultados!$C$13+1,V117>Resultados!$C$14),\"\",-(V121+V126)/V152)","v":{"v":4.125579723567069,"d":"4.13"}},{"$f":"IF(OR(W117<Resultados!$C$13+1,W117>Resultados!$C$14),\"\",-(W121+W126)/W152)","v":{"v":4.300778889537083,"d":"4.30"}},{"$f":"IF(OR(X117<Resultados!$C$13+1,X117>Resultados!$C$14),\"\",-(X121+X126)/X152)","v":{"v":4.707162989871562,"d":"4.71"}},{"$f":"IF(OR(Y117<Resultados!$C$13+1,Y117>Resultados!$C$14),\"\",-(Y121+Y126)/Y152)","v":{"v":5.176545873621106,"d":"5.18"}},{"$f":"IF(OR(Z117<Resultados!$C$13+1,Z117>Resultados!$C$14),\"\",-(Z121+Z126)/Z152)","v":{"v":5.716742804719684,"d":"5.72"}},{"$f":"IF(OR(AA117<Resultados!$C$13+1,AA117>Resultados!$C$14),\"\",-(AA121+AA126)/AA152)","v":{"v":6.343149932240268,"d":"6.34"}},{"$f":"IF(OR(AB117<Resultados!$C$13+1,AB117>Resultados!$C$14),\"\",-(AB121+AB126)/AB152)","v":{"v":7.075858545022409,"d":"7.08"}},{"$f":"IF(OR(AC117<Resultados!$C$13+1,AC117>Resultados!$C$14),\"\",-(AC121+AC126)/AC152)","v":{"v":7.941585272076174,"d":"7.94"}},{"$f":"IF(OR(AD117<Resultados!$C$13+1,AD117>Resultados!$C$14),\"\",-(AD121+AD126)/AD152)","v":{"v":8.976639365419326,"d":"8.98"}},{"$f":"IF(OR(AE117<Resultados!$C$13+1,AE117>Resultados!$C$14),\"\",-(AE121+AE126)/AE152)","v":{"v":10.231641064955555,"d":"10.23"}},{"$f":"IF(OR(AF117<Resultados!$C$13+1,AF117>Resultados!$C$14),\"\",-(AF121+AF126)/AF152)","v":{"v":12.224787649577285,"d":"12.22"}},{"$f":"IF(OR(AG117<Resultados!$C$13+1,AG117>Resultados!$C$14),\"\",-(AG121+AG126)/AG152)","v":""},{"$f":"IF(OR(AH117<Resultados!$C$13+1,AH117>Resultados!$C$14),\"\",-(AH121+AH126)/AH152)","v":""},{"$f":"IF(OR(AI117<Resultados!$C$13+1,AI117>Resultados!$C$14),\"\",-(AI121+AI126)/AI152)","v":""},{"$f":"IF(OR(AJ117<Resultados!$C$13+1,AJ117>Resultados!$C$14),\"\",-(AJ121+AJ126)/AJ152)","v":""},{"$f":"IF(OR(AK117<Resultados!$C$13+1,AK117>Resultados!$C$14),\"\",-(AK121+AK126)/AK152)","v":""},{"$f":"IF(OR(AL117<Resultados!$C$13+1,AL117>Resultados!$C$14),\"\",-(AL121+AL126)/AL152)","v":""},{"$f":"IF(OR(AM117<Resultados!$C$13+1,AM117>Resultados!$C$14),\"\",-(AM121+AM126)/AM152)","v":""},{"$f":"IF(OR(AN117<Resultados!$C$13+1,AN117>Resultados!$C$14),\"\",-(AN121+AN126)/AN152)","v":""},{"$f":"IF(OR(AO117<Resultados!$C$13+1,AO117>Resultados!$C$14),\"\",-(AO121+AO126)/AO152)","v":""},{"$f":"IF(OR(AP117<Resultados!$C$13+1,AP117>Resultados!$C$14),\"\",-(AP121+AP126)/AP152)","v":""},{"$f":"IF(OR(AQ117<Resultados!$C$13+1,AQ117>Resultados!$C$14),\"\",-(AQ121+AQ126)/AQ152)","v":""},{"$f":"IF(OR(AR117<Resultados!$C$13+1,AR117>Resultados!$C$14),\"\",-(AR121+AR126)/AR152)","v":""},{"$f":"IF(OR(AS117<Resultados!$C$13+1,AS117>Resultados!$C$14),\"\",-(AS121+AS126)/AS152)","v":""},{"$f":"IF(OR(AT117<Resultados!$C$13+1,AT117>Resultados!$C$14),\"\",-(AT121+AT126)/AT152)","v":""},{"$f":"IF(OR(AU117<Resultados!$C$13+1,AU117>Resultados!$C$14),\"\",-(AU121+AU126)/AU152)","v":""},{"$f":"IF(OR(AV117<Resultados!$C$13+1,AV117>Resultados!$C$14),\"\",-(AV121+AV126)/AV152)","v":""},{"$f":"IF(OR(AW117<Resultados!$C$13+1,AW117>Resultados!$C$14),\"\",-(AW121+AW126)/AW152)","v":""},{"$f":"IF(OR(AX117<Resultados!$C$13+1,AX117>Resultados!$C$14),\"\",-(AX121+AX126)/AX152)","v":""},{"$f":"IF(OR(AY117<Resultados!$C$13+1,AY117>Resultados!$C$14),\"\",-(AY121+AY126)/AY152)","v":""},{"$f":"IF(OR(AZ117<Resultados!$C$13+1,AZ117>Resultados!$C$14),\"\",-(AZ121+AZ126)/AZ152)","v":""},{"$f":"IF(OR(BA117<Resultados!$C$13+1,BA117>Resultados!$C$14),\"\",-(BA121+BA126)/BA152)","v":""},{"$f":"IF(OR(BB117<Resultados!$C$13+1,BB117>Resultados!$C$14),\"\",-(BB121+BB126)/BB152)","v":""},{"$f":"IF(OR(BC117<Resultados!$C$13+1,BC117>Resultados!$C$14),\"\",-(BC121+BC126)/BC152)","v":""},{"$f":"IF(OR(BD117<Resultados!$C$13+1,BD117>Resultados!$C$14),\"\",-(BD121+BD126)/BD152)","v":""},{"$f":"IF(OR(BE117<Resultados!$C$13+1,BE117>Resultados!$C$14),\"\",-(BE121+BE126)/BE152)","v":""},{"$f":"IF(OR(BF117<Resultados!$C$13+1,BF117>Resultados!$C$14),\"\",-(BF121+BF126)/BF152)","v":""},{"$f":"IF(OR(BG117<Resultados!$C$13+1,BG117>Resultados!$C$14),\"\",-(BG121+BG126)/BG152)","v":""},{"$f":"IF(OR(BH117<Resultados!$C$13+1,BH117>Resultados!$C$14),\"\",-(BH121+BH126)/BH152)","v":""},{"$f":"IF(OR(BI117<Resultados!$C$13+1,BI117>Resultados!$C$14),\"\",-(BI121+BI126)/BI152)","v":""},{"$f":"IF(OR(BJ117<Resultados!$C$13+1,BJ117>Resultados!$C$14),\"\",-(BJ121+BJ126)/BJ152)","v":""},{"$f":"IF(OR(BK117<Resultados!$C$13+1,BK117>Resultados!$C$14),\"\",-(BK121+BK126)/BK152)","v":""},{"$f":"IF(OR(BL117<Resultados!$C$13+1,BL117>Resultados!$C$14),\"\",-(BL121+BL126)/BL152)","v":""},{"$f":"IF(OR(BM117<Resultados!$C$13+1,BM117>Resultados!$C$14),\"\",-(BM121+BM126)/BM152)","v":""}]
[]
[]
[]
[null,"FLUXOS DE CAIXA PARA O PROJETO EM TERMOS REAIS (Mil REAIS DO ANO ATUAL)"]
[{"$nulls":6},{"$f":"'Premissas do projeto'!F16","v":2017},{"$f":"G163+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,null,"Acumulado"]
[]
[]
[]
[null,"Receita bruta",{"$nulls":5},{"$f":"H45/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I57/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J57/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K57/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L57/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M57/'Premissas macroeconomicas'!P$6","v":{"v":426458.38464643934,"d":"426,458"}},{"$f":"N57/'Premissas macroeconomicas'!Q$6","v":{"v":406813.9560250314,"d":"406,814"}},{"$f":"O57/'Premissas macroeconomicas'!R$6","v":{"v":402858.98731411935,"d":"402,859"}},{"$f":"P57/'Premissas macroeconomicas'!S$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"Q57/'Premissas macroeconomicas'!T$6","v":{"v":403074.81640016055,"d":"403,075"}},{"$f":"R57/'Premissas macroeconomicas'!U$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"S57/'Premissas macroeconomicas'!V$6","v":{"v":403074.81640016066,"d":"403,075"}},{"$f":"T57/'Premissas macroeconomicas'!W$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"U57/'Premissas macroeconomicas'!X$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"V57/'Premissas macroeconomicas'!Y$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"W57/'Premissas macroeconomicas'!Z$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"X57/'Premissas macroeconomicas'!AA$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"Y57/'Premissas macroeconomicas'!AB$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"Z57/'Premissas macroeconomicas'!AC$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"AA57/'Premissas macroeconomicas'!AD$6","v":{"v":403074.81640016066,"d":"403,075"}},{"$f":"AB57/'Premissas macroeconomicas'!AE$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"AC57/'Premissas macroeconomicas'!AF$6","v":{"v":403074.81640016066,"d":"403,075"}},{"$f":"AD57/'Premissas macroeconomicas'!AG$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"AE57/'Premissas macroeconomicas'!AH$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"AF57/'Premissas macroeconomicas'!AI$6","v":{"v":403074.81640016055,"d":"403,075"}},{"$f":"AG57/'Premissas macroeconomicas'!AJ$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"AH57/'Premissas macroeconomicas'!AK$6","v":{"v":403074.8164001606,"d":"403,075"}},{"$f":"AI57/'Premissas macroeconomicas'!AL$6","v":{"v":402858.98731411935,"d":"402,859"}},{"$f":"AJ57/'Premissas macroeconomicas'!AM$6","v":{"v":402643.15822807804,"d":"402,643"}},{"$f":"AK57/'Premissas macroeconomicas'!AN$6","v":{"v":402427.32914203673,"d":"402,427"}},{"$f":"AL57/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM57/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN57/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO57/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP57/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ57/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR57/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS57/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT57/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU57/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV57/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW57/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX57/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY57/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ57/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA57/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB57/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC57/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD57/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE57/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF57/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG57/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH57/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI57/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ57/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK57/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL57/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM57/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H167:BM167)","v":{"v":10102482.31427288,"d":"10,102,482"}}]
[]
[null,"Investimentos e despesas operacionais",{"$nulls":5},{"$f":"H171+H179","v":0},{"$f":"I171+I179","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-466449.84973976226,"d":"(466,450)"},{"v":-520517.98365439,"d":"(520,518)"},{"v":-304891.57883278106,"d":"(304,892)"},{"v":-170852.22205938402,"d":"(170,852)"},{"v":-171022.24516319874,"d":"(171,022)"},{"v":-175824.71904090676,"d":"(175,825)"},{"v":-175977.12436480937,"d":"(175,977)"},{"v":-176121.37720301663,"d":"(176,121)"},{"v":-176257.88715446208,"d":"(176,258)"},{"v":-176387.04404362498,"d":"(176,387)"},{"v":-176509.2188491721,"d":"(176,509)"},{"v":-176624.76458986462,"d":"(176,625)"},{"v":-176734.0171696666,"d":"(176,734)"},{"v":-176837.29618390428,"d":"(176,837)"},{"v":-176934.90568824354,"d":"(176,935)"},{"v":-177027.13493217248,"d":"(177,027)"},{"v":-177114.2590586021,"d":"(177,114)"},{"v":-177196.53977112373,"d":"(177,197)"},{"v":-177274.2259703949,"d":"(177,274)"},{"v":-177347.55436105764,"d":"(177,348)"},{"v":-177416.75003053082,"d":"(177,417)"},{"v":-172251.75782292572,"d":"(172,252)"},{"v":-178368.96944450308,"d":"(178,369)"},{"v":-178368.96944450308,"d":"(178,369)"},{"v":-173727.48372318497,"d":"(173,727)"},{"v":-169085.9980018669,"d":"(169,086)"},{"v":-162143.23467259586,"d":"(162,143)"},{"v":134071.10005578984,"d":"134,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H169:BM169)","v":{"v":-5388188.382070242,"d":"(5,388,188)"}},null,{"$f":"BO169/25","v":{"v":-215527.5352828097,"d":"(215,528)"}}]
[]
[null,"Despesas do projeto",{"$nulls":5},{"$f":"SUM(H172:H177)","v":0},{"$f":"SUM(I172:I177)","v":0},0,0,{"v":-20905.839483173117,"d":"(20,906)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.02655923073,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.02655923073,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-159803.0265592307,"d":"(159,803)"},{"v":-4417.039554612163,"d":"(4,417)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H171:BM171)","v":{"v":-4020398.5430185543,"d":"(4,020,399)"}}]
[null,null,"Madeira além do mínimo contratual",{"$nulls":4},{"$f":"H60/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I60/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J60/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K60/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L60/'Premissas macroeconomicas'!O$6","v":{"v":-13975.98737916473,"d":"(13,976)"}},{"$f":"M60/'Premissas macroeconomicas'!P$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"N60/'Premissas macroeconomicas'!Q$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"O60/'Premissas macroeconomicas'!R$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"P60/'Premissas macroeconomicas'!S$6","v":{"v":-110689.82004298466,"d":"(110,690)"}},{"$f":"Q60/'Premissas macroeconomicas'!T$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"R60/'Premissas macroeconomicas'!U$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"S60/'Premissas macroeconomicas'!V$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"T60/'Premissas macroeconomicas'!W$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"U60/'Premissas macroeconomicas'!X$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"V60/'Premissas macroeconomicas'!Y$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"W60/'Premissas macroeconomicas'!Z$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"X60/'Premissas macroeconomicas'!AA$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"Y60/'Premissas macroeconomicas'!AB$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"Z60/'Premissas macroeconomicas'!AC$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AA60/'Premissas macroeconomicas'!AD$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AB60/'Premissas macroeconomicas'!AE$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AC60/'Premissas macroeconomicas'!AF$6","v":{"v":-110689.82004298463,"d":"(110,690)"}},{"$f":"AD60/'Premissas macroeconomicas'!AG$6","v":{"v":-110689.82004298466,"d":"(110,690)"}},{"$f":"AE60/'Premissas macroeconomicas'!AH$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AF60/'Premissas macroeconomicas'!AI$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AG60/'Premissas macroeconomicas'!AJ$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AH60/'Premissas macroeconomicas'!AK$6","v":{"v":-110689.82004298463,"d":"(110,690)"}},{"$f":"AI60/'Premissas macroeconomicas'!AL$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AJ60/'Premissas macroeconomicas'!AM$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AK60/'Premissas macroeconomicas'!AN$6","v":{"v":-110689.82004298465,"d":"(110,690)"}},{"$f":"AL60/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM60/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN60/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO60/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP60/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ60/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR60/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS60/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT60/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU60/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV60/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW60/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX60/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY60/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ60/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA60/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB60/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC60/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD60/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE60/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF60/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG60/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH60/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI60/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ60/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK60/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL60/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM60/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H172:BM172)","v":{"v":-2781221.48845378,"d":"(2,781,221)"}},null,{"$f":"BO172/25","v":{"v":-111248.8595381512,"d":"(111,249)"}}]
[null,null,"Outros custos variáveis",{"$nulls":4},{"$f":"H61/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I61/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J61/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K61/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L61/'Premissas macroeconomicas'!O$6","v":{"v":-2512.8125493962266,"d":"(2,513)"}},{"$f":"M61/'Premissas macroeconomicas'!P$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"N61/'Premissas macroeconomicas'!Q$6","v":{"v":-19901.47539121811,"d":"(19,901)"}},{"$f":"O61/'Premissas macroeconomicas'!R$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"P61/'Premissas macroeconomicas'!S$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"Q61/'Premissas macroeconomicas'!T$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"R61/'Premissas macroeconomicas'!U$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"S61/'Premissas macroeconomicas'!V$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"T61/'Premissas macroeconomicas'!W$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"U61/'Premissas macroeconomicas'!X$6","v":{"v":-19901.47539121812,"d":"(19,901)"}},{"$f":"V61/'Premissas macroeconomicas'!Y$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"W61/'Premissas macroeconomicas'!Z$6","v":{"v":-19901.47539121811,"d":"(19,901)"}},{"$f":"X61/'Premissas macroeconomicas'!AA$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"Y61/'Premissas macroeconomicas'!AB$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"Z61/'Premissas macroeconomicas'!AC$6","v":{"v":-19901.47539121812,"d":"(19,901)"}},{"$f":"AA61/'Premissas macroeconomicas'!AD$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AB61/'Premissas macroeconomicas'!AE$6","v":{"v":-19901.47539121812,"d":"(19,901)"}},{"$f":"AC61/'Premissas macroeconomicas'!AF$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AD61/'Premissas macroeconomicas'!AG$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AE61/'Premissas macroeconomicas'!AH$6","v":{"v":-19901.47539121811,"d":"(19,901)"}},{"$f":"AF61/'Premissas macroeconomicas'!AI$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AG61/'Premissas macroeconomicas'!AJ$6","v":{"v":-19901.47539121811,"d":"(19,901)"}},{"$f":"AH61/'Premissas macroeconomicas'!AK$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AI61/'Premissas macroeconomicas'!AL$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AJ61/'Premissas macroeconomicas'!AM$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AK61/'Premissas macroeconomicas'!AN$6","v":{"v":-19901.475391218115,"d":"(19,901)"}},{"$f":"AL61/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM61/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN61/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO61/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP61/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ61/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR61/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS61/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT61/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU61/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV61/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW61/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX61/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY61/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ61/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA61/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB61/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC61/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD61/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE61/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF61/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG61/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH61/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI61/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ61/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK61/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL61/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM61/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-500049.6973298489,"d":"(500,050)"},null,{"$f":"BO173/25","v":{"v":-20001.987893193957,"d":"(20,002)"}}]
[null,null,"Madeira mínimo contratual",{"$nulls":4},{"$f":"H64/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I64/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J64/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K64/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L64/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M64/'Premissas macroeconomicas'!P$6","v":0},{"$f":"N64/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O64/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P64/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q64/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R64/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S64/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T64/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U64/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V64/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W64/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X64/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y64/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z64/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA64/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB64/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC64/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD64/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE64/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF64/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG64/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH64/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI64/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ64/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK64/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL64/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM64/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN64/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO64/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP64/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ64/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR64/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS64/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT64/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU64/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV64/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW64/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX64/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY64/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ64/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA64/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB64/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC64/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD64/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE64/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF64/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG64/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH64/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI64/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ64/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK64/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL64/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM64/'Premissas macroeconomicas'!BP$6","v":0},null,0,null,0]
[null,null,"Mão de obra",{"$nulls":4},{"$f":"H65/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I65/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J65/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K65/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L65/'Premissas macroeconomicas'!O$6","v":{"v":-3408.6054686394264,"d":"(3,409)"}},{"$f":"M65/'Premissas macroeconomicas'!P$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"N65/'Premissas macroeconomicas'!Q$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"O65/'Premissas macroeconomicas'!R$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"P65/'Premissas macroeconomicas'!S$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"Q65/'Premissas macroeconomicas'!T$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"R65/'Premissas macroeconomicas'!U$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"S65/'Premissas macroeconomicas'!V$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"T65/'Premissas macroeconomicas'!W$6","v":{"v":-6817.210937278852,"d":"(6,817)"}},{"$f":"U65/'Premissas macroeconomicas'!X$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"V65/'Premissas macroeconomicas'!Y$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"W65/'Premissas macroeconomicas'!Z$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"X65/'Premissas macroeconomicas'!AA$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"Y65/'Premissas macroeconomicas'!AB$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"Z65/'Premissas macroeconomicas'!AC$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AA65/'Premissas macroeconomicas'!AD$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AB65/'Premissas macroeconomicas'!AE$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AC65/'Premissas macroeconomicas'!AF$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AD65/'Premissas macroeconomicas'!AG$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AE65/'Premissas macroeconomicas'!AH$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AF65/'Premissas macroeconomicas'!AI$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AG65/'Premissas macroeconomicas'!AJ$6","v":{"v":-6817.210937278854,"d":"(6,817)"}},{"$f":"AH65/'Premissas macroeconomicas'!AK$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AI65/'Premissas macroeconomicas'!AL$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AJ65/'Premissas macroeconomicas'!AM$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AK65/'Premissas macroeconomicas'!AN$6","v":{"v":-6817.210937278853,"d":"(6,817)"}},{"$f":"AL65/'Premissas macroeconomicas'!AO$6","v":{"v":-3408.6054686394264,"d":"(3,409)"}},{"$f":"AM65/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN65/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO65/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP65/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ65/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR65/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS65/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT65/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU65/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV65/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW65/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX65/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY65/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ65/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA65/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB65/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC65/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD65/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE65/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF65/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG65/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH65/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI65/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ65/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK65/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL65/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM65/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-177247.48436925013,"d":"(177,247)"},null,{"v":-7089.899374770005,"d":"(7,090)"}]
[null,null,"Outros custos fixos de operação",{"$nulls":4},{"$f":"SUM(H66:H69)/'Premissas macroeconomicas'!K$6","v":0},{"$f":"SUM(I66:I69)/'Premissas macroeconomicas'!L$6","v":0},{"$f":"SUM(J66:J69)/'Premissas macroeconomicas'!M$6","v":0},{"$f":"SUM(K66:K69)/'Premissas macroeconomicas'!N$6","v":0},{"$f":"SUM(L66:L69)/'Premissas macroeconomicas'!O$6","v":{"v":-1008.4340859727362,"d":"(1,008)"}},{"$f":"SUM(M66:M69)/'Premissas macroeconomicas'!P$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(N66:N69)/'Premissas macroeconomicas'!Q$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(O66:O69)/'Premissas macroeconomicas'!R$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(P66:P69)/'Premissas macroeconomicas'!S$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(Q66:Q69)/'Premissas macroeconomicas'!T$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(R66:R69)/'Premissas macroeconomicas'!U$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(S66:S69)/'Premissas macroeconomicas'!V$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(T66:T69)/'Premissas macroeconomicas'!W$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(U66:U69)/'Premissas macroeconomicas'!X$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(V66:V69)/'Premissas macroeconomicas'!Y$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(W66:W69)/'Premissas macroeconomicas'!Z$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(X66:X69)/'Premissas macroeconomicas'!AA$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(Y66:Y69)/'Premissas macroeconomicas'!AB$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(Z66:Z69)/'Premissas macroeconomicas'!AC$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AA66:AA69)/'Premissas macroeconomicas'!AD$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AB66:AB69)/'Premissas macroeconomicas'!AE$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AC66:AC69)/'Premissas macroeconomicas'!AF$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(AD66:AD69)/'Premissas macroeconomicas'!AG$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AE66:AE69)/'Premissas macroeconomicas'!AH$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AF66:AF69)/'Premissas macroeconomicas'!AI$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(AG66:AG69)/'Premissas macroeconomicas'!AJ$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AH66:AH69)/'Premissas macroeconomicas'!AK$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AI66:AI69)/'Premissas macroeconomicas'!AL$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AJ66:AJ69)/'Premissas macroeconomicas'!AM$6","v":{"v":-20255.320187749083,"d":"(20,255)"}},{"$f":"SUM(AK66:AK69)/'Premissas macroeconomicas'!AN$6","v":{"v":-20255.32018774908,"d":"(20,255)"}},{"$f":"SUM(AL66:AL69)/'Premissas macroeconomicas'!AO$6","v":{"v":-1008.4340859727363,"d":"(1,008)"}},{"$f":"SUM(AM66:AM69)/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"SUM(AN66:AN69)/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"SUM(AO66:AO69)/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"SUM(AP66:AP69)/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"SUM(AQ66:AQ69)/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"SUM(AR66:AR69)/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"SUM(AS66:AS69)/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"SUM(AT66:AT69)/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"SUM(AU66:AU69)/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"SUM(AV66:AV69)/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"SUM(AW66:AW69)/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"SUM(AX66:AX69)/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"SUM(AY66:AY69)/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"SUM(AZ66:AZ69)/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"SUM(BA66:BA69)/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"SUM(BB66:BB69)/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"SUM(BC66:BC69)/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"SUM(BD66:BD69)/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"SUM(BE66:BE69)/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"SUM(BF66:BF69)/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"SUM(BG66:BG69)/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"SUM(BH66:BH69)/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"SUM(BI66:BI69)/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"SUM(BJ66:BJ69)/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"SUM(BK66:BK69)/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"SUM(BL66:BL69)/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"SUM(BM66:BM69)/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-508399.8728656728,"d":"(508,400)"},null,{"v":-20335.994914626914,"d":"(20,336)"}]
[null,null,"Acesso na rede",{"$nulls":4},{"$f":"H71/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I71/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J71/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K71/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L71/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M71/'Premissas macroeconomicas'!P$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"N71/'Premissas macroeconomicas'!Q$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"O71/'Premissas macroeconomicas'!R$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"P71/'Premissas macroeconomicas'!S$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"Q71/'Premissas macroeconomicas'!T$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"R71/'Premissas macroeconomicas'!U$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"S71/'Premissas macroeconomicas'!V$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"T71/'Premissas macroeconomicas'!W$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"U71/'Premissas macroeconomicas'!X$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"V71/'Premissas macroeconomicas'!Y$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"W71/'Premissas macroeconomicas'!Z$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"X71/'Premissas macroeconomicas'!AA$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"Y71/'Premissas macroeconomicas'!AB$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"Z71/'Premissas macroeconomicas'!AC$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AA71/'Premissas macroeconomicas'!AD$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AB71/'Premissas macroeconomicas'!AE$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AC71/'Premissas macroeconomicas'!AF$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AD71/'Premissas macroeconomicas'!AG$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AE71/'Premissas macroeconomicas'!AH$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AF71/'Premissas macroeconomicas'!AI$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AG71/'Premissas macroeconomicas'!AJ$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AH71/'Premissas macroeconomicas'!AK$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AI71/'Premissas macroeconomicas'!AL$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AJ71/'Premissas macroeconomicas'!AM$6","v":{"v":-2139.2,"d":"(2,139)"}},{"$f":"AK71/'Premissas macroeconomicas'!AN$6","v":{"v":-2139.2000000000003,"d":"(2,139)"}},{"$f":"AL71/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM71/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN71/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO71/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP71/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ71/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR71/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS71/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT71/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU71/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV71/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW71/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX71/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY71/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ71/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA71/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB71/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC71/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD71/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE71/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF71/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG71/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH71/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI71/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ71/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK71/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL71/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM71/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-53479.99999999998,"d":"(53,480)"},null,{"v":-2139.199999999999,"d":"(2,139)"}]
[{"$nulls":66},0,null,0]
[null,"Investmento",{"$nulls":5},{"$f":"H180+H181+H184+H185+H188","v":0},{"$f":"I180+I181+I184+I185+I188","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-466449.84973976226,"d":"(466,450)"},{"v":-499612.1441712169,"d":"(499,612)"},{"v":-145088.55227355033,"d":"(145,089)"},{"v":-11049.195500153328,"d":"(11,049)"},{"v":-11219.218603968038,"d":"(11,219)"},{"$f":"P180+P181+P184+P185+P188","v":{"v":-16021.692481676044,"d":"(16,022)"}},{"v":-16174.097805578684,"d":"(16,174)"},{"v":-16318.350643785921,"d":"(16,318)"},{"v":-16454.86059523137,"d":"(16,455)"},{"v":-16584.017484394273,"d":"(16,584)"},{"v":-16706.192289941384,"d":"(16,706)"},{"v":-16821.738030633915,"d":"(16,822)"},{"v":-16930.990610435885,"d":"(16,931)"},{"v":-17034.269624673587,"d":"(17,034)"},{"v":-17131.879129012832,"d":"(17,132)"},{"v":-17224.10837294179,"d":"(17,224)"},{"v":-17311.232499371403,"d":"(17,311)"},{"v":-17393.513211893027,"d":"(17,394)"},{"v":-17471.199411164213,"d":"(17,471)"},{"v":-17544.527801826916,"d":"(17,545)"},{"v":-17613.723471300123,"d":"(17,614)"},{"v":-12448.731263695023,"d":"(12,449)"},{"v":-18565.942885272372,"d":"(18,566)"},{"v":-18565.942885272372,"d":"(18,566)"},{"v":-13924.457163954277,"d":"(13,924)"},{"v":-9282.971442636186,"d":"(9,283)"},{"v":-2340.2081133651554,"d":"(2,340)"},{"v":138488.139610402,"d":"138,488"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"v":-1367789.8390516895,"d":"(1,367,790)"},null,{"v":-54711.59356206758,"d":"(54,712)"}]
[null,null,"Investimento inicial",{"$nulls":4},{"$f":"H128/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I128/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J128/'Premissas macroeconomicas'!M$6","v":{"v":-26994.3711553833,"d":"(26,994)"}},{"$f":"K128/'Premissas macroeconomicas'!N$6","v":{"v":-464148.5721318093,"d":"(464,149)"}},{"$f":"L128/'Premissas macroeconomicas'!O$6","v":{"v":-454865.60068917315,"d":"(454,866)"}},{"$f":"M128/'Premissas macroeconomicas'!P$6","v":{"v":-9282.971442636188,"d":"(9,283)"}},{"$f":"N128/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O128/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P128/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q128/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R128/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S128/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T128/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U128/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V128/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W128/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X128/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y128/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z128/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA128/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB128/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC128/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD128/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE128/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF128/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG128/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH128/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI128/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ128/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK128/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL128/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM128/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN128/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO128/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP128/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ128/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR128/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS128/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT128/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU128/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV128/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW128/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX128/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY128/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ128/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA128/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB128/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC128/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD128/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE128/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF128/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG128/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH128/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI128/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ128/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK128/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL128/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM128/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-955291.515419002,"d":"(955,292)"},null,{"v":-38211.660616760084,"d":"(38,212)"}]
[null,null,"Capital de giro",{"$nulls":4},{"$f":"H183-G183","v":0},{"$f":"I183-H183","v":0},0,0,{"v":-1374.066660713413,"d":"(1,374)"},{"v":-129577.4040557942,"d":"(129,577)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":130951.47071650764,"d":"130,951"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"v":1.4551915228366852E-11,"d":"0"},null,{"v":5.820766091346741e-13,"d":"0"}]
[{"$nulls":3},"Nominal fim do ano",{"$nulls":3},{"$f":"G182+H136","v":0},0,0,0,{"v":-1687.8987718329283,"d":"(1,688)"},{"v":-167616.47152504066,"d":"(167,616)"},{"v":-174656.36332909233,"d":"(174,656)"},{"v":-181991.93058891426,"d":"(181,992)"},{"v":-189635.59167364865,"d":"(189,636)"},{"v":-197600.28652394188,"d":"(197,600)"},{"v":-205899.49855794746,"d":"(205,899)"},{"v":-214547.27749738123,"d":"(214,547)"},{"v":-223558.26315227122,"d":"(223,558)"},{"v":-232947.71020466666,"d":"(232,948)"},{"v":-242731.51403326268,"d":"(242,732)"},{"v":-252926.2376226597,"d":"(252,926)"},{"v":-263549.1396028114,"d":"(263,549)"},{"v":-274618.20346612955,"d":"(274,618)"},{"v":-286152.168011707,"d":"(286,152)"},{"v":-298170.5590681987,"d":"(298,171)"},{"v":-310693.72254906315,"d":"(310,694)"},{"v":-323742.85889612377,"d":"(323,743)"},{"v":-337340.05896976095,"d":"(337,340)"},{"v":-351508.3414464909,"d":"(351,508)"},{"v":-366271.69178724353,"d":"(366,272)"},{"v":-381655.1028423078,"d":"(381,655)"},{"v":-397684.6171616848,"d":"(397,685)"},{"v":-414387.3710824755,"d":"(414,387)"},{"v":-431791.64066793956,"d":"(431,792)"},{"v":-449926.889575993,"d":"(449,927)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Real fim do ano",{"$nulls":3},{"$f":"H182/H$27","v":0},{"$f":"I182/I$27","v":0},0,0,{"v":-1374.066660713413,"d":"(1,374)"},{"v":-130951.47071650763,"d":"(130,951)"},{"v":-130951.47071650761,"d":"(130,951)"},{"v":-130951.47071650763,"d":"(130,951)"},{"v":-130951.47071650763,"d":"(130,951)"},{"v":-130951.47071650761,"d":"(130,951)"},{"v":-130951.47071650761,"d":"(130,951)"},{"v":-130951.47071650763,"d":"(130,951)"},{"v":-130951.47071650761,"d":"(130,951)"},{"v":-130951.47071650763,"d":"(130,951)"},{"v":-130951.47071650763,"d":"(130,951)"},{"v":-130951.47071650763,"d":"(130,951)"},{"v":-130951.47071650763,"d":"(130,951)"},{"v":-130951.47071650764,"d":"(130,951)"},{"v":-130951.47071650764,"d":"(130,951)"},{"v":-130951.47071650765,"d":"(130,951)"},{"v":-130951.47071650765,"d":"(130,951)"},{"v":-130951.47071650767,"d":"(130,951)"},{"v":-130951.47071650764,"d":"(130,951)"},{"v":-130951.47071650764,"d":"(130,951)"},{"v":-130951.47071650764,"d":"(130,951)"},{"v":-130951.47071650765,"d":"(130,951)"},{"v":-130951.47071650765,"d":"(130,951)"},{"v":-130951.47071650764,"d":"(130,951)"},{"v":-130951.47071650764,"d":"(130,951)"},{"v":-130951.47071650764,"d":"(130,951)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reinvestimentos",{"$nulls":4},{"$f":"H142/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I142/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J142/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K142/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L142/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M142/'Premissas macroeconomicas'!P$6","v":{"v":-9282.971442636186,"d":"(9,283)"}},{"$f":"N142/'Premissas macroeconomicas'!Q$6","v":{"v":-13924.457163954277,"d":"(13,924)"}},{"$f":"O142/'Premissas macroeconomicas'!R$6","v":{"v":-13924.457163954277,"d":"(13,924)"}},{"$f":"P142/'Premissas macroeconomicas'!S$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"Q142/'Premissas macroeconomicas'!T$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"R142/'Premissas macroeconomicas'!U$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"S142/'Premissas macroeconomicas'!V$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"T142/'Premissas macroeconomicas'!W$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"U142/'Premissas macroeconomicas'!X$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"V142/'Premissas macroeconomicas'!Y$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"W142/'Premissas macroeconomicas'!Z$6","v":{"v":-18565.942885272376,"d":"(18,566)"}},{"$f":"X142/'Premissas macroeconomicas'!AA$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"Y142/'Premissas macroeconomicas'!AB$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"Z142/'Premissas macroeconomicas'!AC$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AA142/'Premissas macroeconomicas'!AD$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AB142/'Premissas macroeconomicas'!AE$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AC142/'Premissas macroeconomicas'!AF$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AD142/'Premissas macroeconomicas'!AG$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AE142/'Premissas macroeconomicas'!AH$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AF142/'Premissas macroeconomicas'!AI$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AG142/'Premissas macroeconomicas'!AJ$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AH142/'Premissas macroeconomicas'!AK$6","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"AI142/'Premissas macroeconomicas'!AL$6","v":{"v":-13924.457163954277,"d":"(13,924)"}},{"$f":"AJ142/'Premissas macroeconomicas'!AM$6","v":{"v":-9282.971442636186,"d":"(9,283)"}},{"$f":"AK142/'Premissas macroeconomicas'!AN$6","v":{"v":-4641.485721318093,"d":"(4,641)"}},{"$f":"AL142/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM142/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN142/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO142/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP142/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ142/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR142/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS142/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT142/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU142/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV142/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW142/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX142/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY142/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ142/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA142/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB142/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC142/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD142/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE142/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF142/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG142/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH142/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI142/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ142/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK142/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL142/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM142/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":-417733.71491862845,"d":"(417,734)"},null,{"v":-16709.348596745138,"d":"(16,709)"}]
[null,null,"Reservas",{"$nulls":4},{"$f":"H187-G187","v":0},{"$f":"I187-H187","v":0},0,{"v":-2301.277607952937,"d":"(2,301)"},{"v":-43372.476821330325,"d":"(43,372)"},{"v":3054.7946675162602,"d":"3,055"},{"v":2875.2616638009495,"d":"2,875"},{"v":2705.238559986239,"d":"2,705"},{"v":2544.2504035963284,"d":"2,544"},{"v":2391.8450796936886,"d":"2,392"},{"v":2247.592241486451,"d":"2,248"},{"v":2111.082290041002,"d":"2,111"},{"v":1981.925400878099,"d":"1,982"},{"v":1859.7505953309883,"d":"1,860"},{"v":1744.2048546384576,"d":"1,744"},{"v":1634.9522748364907,"d":"1,635"},{"v":1531.6732605987854,"d":"1,532"},{"v":1434.0637562595402,"d":"1,434"},{"v":1341.8345123305808,"d":"1,342"},{"v":1254.7103859009694,"d":"1,255"},{"v":1172.4296733793453,"d":"1,172"},{"v":1094.743474108158,"d":"1,095"},{"v":1021.4150834454558,"d":"1,021"},{"v":952.2194139722469,"d":"952"},{"v":6117.211621577349,"d":"6,117"},0,0,0,0,{"v":2301.2776079529376,"d":"2,301"},{"v":2301.2776079529367,"d":"2,301"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"v":-9.094947017729282e-13,"d":"(0)"},null,{"v":-3.637978807091713E-14,"d":"(0)"}]
[{"$nulls":3},"Nominal fim do ano",{"$nulls":3},{"$f":"G186+H144","v":0},{"$f":"H186+I144","v":0},0,{"v":-2712.9381173896045,"d":"(2,713)"},{"v":-56105.48324210094,"d":"(56,105)"},{"v":-54551.809279027446,"d":"(54,552)"},{"v":-53008.10855395057,"d":"(53,008)"},{"v":-51474.7999428662,"d":"(51,475)"},{"v":-49952.31991456201,"d":"(49,952)"},{"v":-48441.12326951475,"d":"(48,441)"},{"v":-46941.68390982124,"d":"(46,942)"},{"v":-45454.49564146631,"d":"(45,454)"},{"v":-43980.0730102862,"d":"(43,980)"},{"v":-42518.95217304224,"d":"(42,519)"},{"v":-41071.69180507976,"d":"(41,072)"},{"v":-39638.87404610857,"d":"(39,639)"},{"v":-38221.10548570631,"d":"(38,221)"},{"v":-36819.01819021288,"d":"(36,819)"},{"v":-35433.27077275444,"d":"(35,433)"},{"v":-34064.54950820847,"d":"(34,065)"},{"v":-32713.56949499728,"d":"(32,714)"},{"v":-31381.075865676947,"d":"(31,381)"},{"v":-30067.845048370873,"d":"(30,068)"},{"v":-28774.686081183667,"d":"(28,775)"},{"v":-12873.361988606806,"d":"(12,873)"},{"v":-13414.043192128293,"d":"(13,414)"},{"v":-13977.43300619768,"d":"(13,977)"},{"v":-14564.485192457983,"d":"(14,564)"},{"v":-15176.19357054122,"d":"(15,176)"},{"v":-7906.796850251974,"d":"(7,907)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Real fim do ano",{"$nulls":3},{"$f":"H186/H$27","v":0},{"$f":"I186/I$27","v":0},0,{"v":-2301.277607952937,"d":"(2,301)"},{"v":-45673.75442928326,"d":"(45,674)"},{"v":-42618.959761767,"d":"(42,619)"},{"v":-39743.69809796605,"d":"(39,744)"},{"v":-37038.45953797981,"d":"(37,038)"},{"v":-34494.20913438348,"d":"(34,494)"},{"v":-32102.364054689795,"d":"(32,102)"},{"v":-29854.771813203344,"d":"(29,855)"},{"v":-27743.689523162342,"d":"(27,744)"},{"v":-25761.764122284243,"d":"(25,762)"},{"v":-23902.013526953255,"d":"(23,902)"},{"v":-22157.808672314797,"d":"(22,158)"},{"v":-20522.856397478306,"d":"(20,523)"},{"v":-18991.18313687952,"d":"(18,991)"},{"v":-17557.11938061998,"d":"(17,557)"},{"v":-16215.2848682894,"d":"(16,215)"},{"v":-14960.57448238843,"d":"(14,961)"},{"v":-13788.144809009085,"d":"(13,788)"},{"v":-12693.401334900927,"d":"(12,693)"},{"v":-11671.986251455472,"d":"(11,672)"},{"v":-10719.766837483225,"d":"(10,720)"},{"v":-4602.555215905875,"d":"(4,603)"},{"v":-4602.555215905874,"d":"(4,603)"},{"v":-4602.555215905874,"d":"(4,603)"},{"v":-4602.555215905874,"d":"(4,603)"},{"v":-4602.555215905874,"d":"(4,603)"},{"v":-2301.2776079529367,"d":"(2,301)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Valor residual",{"$nulls":4},{"$f":"H148/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I148/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J148/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K148/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L148/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M148/'Premissas macroeconomicas'!P$6","v":0},{"$f":"N148/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O148/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P148/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q148/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R148/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S148/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T148/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U148/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V148/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W148/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X148/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y148/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z148/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA148/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB148/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC148/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD148/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE148/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF148/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG148/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH148/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI148/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ148/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK148/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL148/'Premissas macroeconomicas'!AO$6","v":{"v":5235.391285941419,"d":"5,235"}},{"$f":"AM148/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN148/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO148/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP148/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ148/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR148/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS148/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT148/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU148/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV148/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW148/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX148/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY148/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ148/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA148/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB148/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC148/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD148/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE148/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF148/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG148/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH148/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI148/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ148/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK148/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL148/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM148/'Premissas macroeconomicas'!BP$6","v":0},null,{"v":5235.391285941419,"d":"5,235"},null,{"v":209.41565143765675,"d":"209"}]
[{"$nulls":68},0]
[null,"Custos de financiamento",{"$nulls":5},{"$f":"H192+H197","v":0},{"$f":"I192+I197","v":0},0,{"v":229273.006380993,"d":"229,273"},{"v":222665.25873296533,"d":"222,665"},{"v":-77100.19666704848,"d":"(77,100)"},{"v":-72968.14692103863,"d":"(72,968)"},{"v":-67449.41052218844,"d":"(67,449)"},{"v":-62257.01405388472,"d":"(62,257)"},{"v":-57373.61596636777,"d":"(57,374)"},{"v":-52782.74249286741,"d":"(52,783)"},{"v":-48468.74586813335,"d":"(48,469)"},{"v":-44416.76450529072,"d":"(44,417)"},{"v":-40612.68504103333,"d":"(40,613)"},{"v":-37043.10616323873,"d":"(37,043)"},{"v":-33695.30413898065,"d":"(33,695)"},{"v":-30557.19996463039,"d":"(30,557)"},{"v":-27617.328063289144,"d":"(27,617)"},{"v":-24864.806458184456,"d":"(24,865)"},{"v":-22289.30835390312,"d":"(22,289)"},{"v":-19881.035060427166,"d":"(19,881)"},{"v":-17630.690197894844,"d":"(17,631)"},{"v":-15529.45512283119,"d":"(15,529)"},{"v":-13568.965519289055,"d":"(13,569)"},{"v":-11741.28910091622,"d":"(11,741)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H190:BM190)","v":{"v":-325909.54506747954,"d":"(325,910)"}}]
[]
[null,"Dívida financeira",{"$nulls":5},{"$f":"SUM(H193:H195)","v":0},{"$f":"SUM(I193:I195)","v":0},0,{"v":229532.06944390456,"d":"229,532"},{"v":224941.42805502645,"d":"224,941"},{"v":-74240.83502835297,"d":"(74,241)"},{"v":-72968.14692103863,"d":"(72,968)"},{"v":-67449.41052218844,"d":"(67,449)"},{"v":-62257.01405388472,"d":"(62,257)"},{"v":-57373.61596636777,"d":"(57,374)"},{"v":-52782.74249286741,"d":"(52,783)"},{"v":-48468.74586813335,"d":"(48,469)"},{"v":-44416.76450529072,"d":"(44,417)"},{"v":-40612.68504103333,"d":"(40,613)"},{"v":-37043.10616323873,"d":"(37,043)"},{"v":-33695.30413898065,"d":"(33,695)"},{"v":-30557.19996463039,"d":"(30,557)"},{"v":-27617.328063289144,"d":"(27,617)"},{"v":-24864.806458184456,"d":"(24,865)"},{"v":-22289.30835390312,"d":"(22,289)"},{"v":-19881.035060427166,"d":"(19,881)"},{"v":-17630.690197894844,"d":"(17,631)"},{"v":-15529.45512283119,"d":"(15,529)"},{"v":-13568.965519289055,"d":"(13,569)"},{"v":-11741.28910091622,"d":"(11,741)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Intermediação  dos emprestimos",{"$nulls":4},{"$f":"H81/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I81/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J81/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K81/'Premissas macroeconomicas'!N$6","v":{"v":-1153.4274846427363,"d":"(1,153)"}},{"$f":"L81/'Premissas macroeconomicas'!O$6","v":{"v":-1130.3589349498818,"d":"(1,130)"}},{"$f":"M81/'Premissas macroeconomicas'!P$6","v":{"v":-23.06854969285473,"d":"(23)"}},{"$f":"N81/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O81/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P81/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q81/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R81/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S81/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T81/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U81/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V81/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W81/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X81/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y81/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z81/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA81/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB81/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC81/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD81/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE81/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF81/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG81/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH81/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI81/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ81/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK81/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL81/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM81/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN81/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO81/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP81/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ81/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR81/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS81/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT81/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU81/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV81/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW81/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX81/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY81/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ81/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA81/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB81/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC81/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD81/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE81/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF81/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG81/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH81/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI81/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ81/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK81/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL81/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM81/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H193:BM193)","v":{"v":-2306.854969285473,"d":"(2,307)"}}]
[null,null,"Juros",{"$nulls":4},{"$f":"H153/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I153/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J153/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K153/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L153/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M153/'Premissas macroeconomicas'!P$6","v":{"v":-54574.01284742207,"d":"(54,574)"}},{"$f":"N153/'Premissas macroeconomicas'!Q$6","v":{"v":-49688.43140298776,"d":"(49,688)"}},{"$f":"O153/'Premissas macroeconomicas'!R$6","v":{"v":-45108.03286570968,"d":"(45,108)"}},{"$f":"P153/'Premissas macroeconomicas'!S$6","v":{"v":-40816.15257933697,"d":"(40,816)"}},{"$f":"Q153/'Premissas macroeconomicas'!T$6","v":{"v":-36796.97347639872,"d":"(36,797)"}},{"$f":"R153/'Premissas macroeconomicas'!U$6","v":{"v":-33035.48482495086,"d":"(33,035)"}},{"$f":"S153/'Premissas macroeconomicas'!V$6","v":{"v":-29517.44292387562,"d":"(29,517)"}},{"$f":"T153/'Premissas macroeconomicas'!W$6","v":{"v":-26229.333656674855,"d":"(26,229)"}},{"$f":"U153/'Premissas macroeconomicas'!X$6","v":{"v":-23158.336817793537,"d":"(23,158)"}},{"$f":"V153/'Premissas macroeconomicas'!Y$6","v":{"v":-20292.292129419355,"d":"(20,292)"}},{"$f":"W153/'Premissas macroeconomicas'!Z$6","v":{"v":-17619.666870439985,"d":"(17,620)"}},{"$f":"X153/'Premissas macroeconomicas'!AA$6","v":{"v":-15129.52504280633,"d":"(15,130)"}},{"$f":"Y153/'Premissas macroeconomicas'!AB$6","v":{"v":-12811.498003957038,"d":"(12,811)"}},{"$f":"Z153/'Premissas macroeconomicas'!AC$6","v":{"v":-10655.756497213146,"d":"(10,656)"}},{"$f":"AA153/'Premissas macroeconomicas'!AD$6","v":{"v":-8652.98401515906,"d":"(8,653)"}},{"$f":"AB153/'Premissas macroeconomicas'!AE$6","v":{"v":-6794.351433993328,"d":"(6,794)"}},{"$f":"AC153/'Premissas macroeconomicas'!AF$6","v":{"v":-5071.492859666591,"d":"(5,071)"}},{"$f":"AD153/'Premissas macroeconomicas'!AG$6","v":{"v":-3476.482629329991,"d":"(3,476)"}},{"$f":"AE153/'Premissas macroeconomicas'!AH$6","v":{"v":-2001.8134142015303,"d":"(2,002)"}},{"$f":"AF153/'Premissas macroeconomicas'!AI$6","v":{"v":-640.3753724253136,"d":"(640)"}},{"$f":"AG153/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH153/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI153/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ153/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK153/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL153/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM153/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN153/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO153/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP153/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ153/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR153/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS153/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT153/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU153/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV153/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW153/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX153/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY153/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ153/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA153/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB153/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC153/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD153/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE153/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF153/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG153/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH153/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI153/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ153/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK153/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL153/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM153/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H194:BM194)","v":{"v":-442070.4396637618,"d":"(442,070)"}}]
[null,null,"Principal pago ou recebido da dívida",{"$nulls":4},{"$f":"H154/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I154/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J154/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K154/'Premissas macroeconomicas'!N$6","v":{"v":230685.4969285473,"d":"230,685"}},{"$f":"L154/'Premissas macroeconomicas'!O$6","v":{"v":226071.78698997633,"d":"226,072"}},{"$f":"M154/'Premissas macroeconomicas'!P$6","v":{"v":-19643.75363123805,"d":"(19,644)"}},{"$f":"N154/'Premissas macroeconomicas'!Q$6","v":{"v":-23279.715518050863,"d":"(23,280)"}},{"$f":"O154/'Premissas macroeconomicas'!R$6","v":{"v":-22341.37765647875,"d":"(22,341)"}},{"$f":"P154/'Premissas macroeconomicas'!S$6","v":{"v":-21440.861474547746,"d":"(21,441)"}},{"$f":"Q154/'Premissas macroeconomicas'!T$6","v":{"v":-20576.642489969046,"d":"(20,577)"}},{"$f":"R154/'Premissas macroeconomicas'!U$6","v":{"v":-19747.25766791655,"d":"(19,747)"}},{"$f":"S154/'Premissas macroeconomicas'!V$6","v":{"v":-18951.302944257728,"d":"(18,951)"}},{"$f":"T154/'Premissas macroeconomicas'!W$6","v":{"v":-18187.430848615862,"d":"(18,187)"}},{"$f":"U154/'Premissas macroeconomicas'!X$6","v":{"v":-17454.34822323979,"d":"(17,454)"}},{"$f":"V154/'Premissas macroeconomicas'!Y$6","v":{"v":-16750.814033819373,"d":"(16,751)"}},{"$f":"W154/'Premissas macroeconomicas'!Z$6","v":{"v":-16075.637268540666,"d":"(16,076)"}},{"$f":"X154/'Premissas macroeconomicas'!AA$6","v":{"v":-15427.674921824057,"d":"(15,428)"}},{"$f":"Y154/'Premissas macroeconomicas'!AB$6","v":{"v":-14805.830059332106,"d":"(14,806)"}},{"$f":"Z154/'Premissas macroeconomicas'!AC$6","v":{"v":-14209.04996097131,"d":"(14,209)"}},{"$f":"AA154/'Premissas macroeconomicas'!AD$6","v":{"v":-13636.32433874406,"d":"(13,636)"}},{"$f":"AB154/'Premissas macroeconomicas'!AE$6","v":{"v":-13086.683626433836,"d":"(13,087)"}},{"$f":"AC154/'Premissas macroeconomicas'!AF$6","v":{"v":-12559.197338228252,"d":"(12,559)"}},{"$f":"AD154/'Premissas macroeconomicas'!AG$6","v":{"v":-12052.9724935012,"d":"(12,053)"}},{"$f":"AE154/'Premissas macroeconomicas'!AH$6","v":{"v":-11567.152105087525,"d":"(11,567)"}},{"$f":"AF154/'Premissas macroeconomicas'!AI$6","v":{"v":-11100.913728490907,"d":"(11,101)"}},{"$f":"AG154/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH154/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI154/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ154/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK154/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL154/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM154/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN154/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO154/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP154/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ154/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR154/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS154/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT154/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU154/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV154/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW154/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX154/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY154/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ154/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA154/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB154/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC154/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD154/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE154/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF154/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG154/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH154/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI154/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ154/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK154/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL154/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM154/'Premissas macroeconomicas'!BP$6","v":0}]
[]
[null,"Capital",{"$nulls":5},{"$f":"H198","v":0},{"$f":"I198","v":0},0,{"v":-259.06306291154795,"d":"(259)"},{"v":-2276.169322061124,"d":"(2,276)"},{"v":-2859.361638695504,"d":"(2,859)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Captação de recursos",{"$nulls":4},{"$f":"H80/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I80/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J80/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K80/'Premissas macroeconomicas'!N$6","v":{"v":-259.06306291154795,"d":"(259)"}},{"$f":"L80/'Premissas macroeconomicas'!O$6","v":{"v":-2276.169322061124,"d":"(2,276)"}},{"$f":"M80/'Premissas macroeconomicas'!P$6","v":{"v":-2859.361638695504,"d":"(2,859)"}},{"$f":"N80/'Premissas macroeconomicas'!Q$6","v":0},{"$f":"O80/'Premissas macroeconomicas'!R$6","v":0},{"$f":"P80/'Premissas macroeconomicas'!S$6","v":0},{"$f":"Q80/'Premissas macroeconomicas'!T$6","v":0},{"$f":"R80/'Premissas macroeconomicas'!U$6","v":0},{"$f":"S80/'Premissas macroeconomicas'!V$6","v":0},{"$f":"T80/'Premissas macroeconomicas'!W$6","v":0},{"$f":"U80/'Premissas macroeconomicas'!X$6","v":0},{"$f":"V80/'Premissas macroeconomicas'!Y$6","v":0},{"$f":"W80/'Premissas macroeconomicas'!Z$6","v":0},{"$f":"X80/'Premissas macroeconomicas'!AA$6","v":0},{"$f":"Y80/'Premissas macroeconomicas'!AB$6","v":0},{"$f":"Z80/'Premissas macroeconomicas'!AC$6","v":0},{"$f":"AA80/'Premissas macroeconomicas'!AD$6","v":0},{"$f":"AB80/'Premissas macroeconomicas'!AE$6","v":0},{"$f":"AC80/'Premissas macroeconomicas'!AF$6","v":0},{"$f":"AD80/'Premissas macroeconomicas'!AG$6","v":0},{"$f":"AE80/'Premissas macroeconomicas'!AH$6","v":0},{"$f":"AF80/'Premissas macroeconomicas'!AI$6","v":0},{"$f":"AG80/'Premissas macroeconomicas'!AJ$6","v":0},{"$f":"AH80/'Premissas macroeconomicas'!AK$6","v":0},{"$f":"AI80/'Premissas macroeconomicas'!AL$6","v":0},{"$f":"AJ80/'Premissas macroeconomicas'!AM$6","v":0},{"$f":"AK80/'Premissas macroeconomicas'!AN$6","v":0},{"$f":"AL80/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM80/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN80/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO80/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP80/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ80/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR80/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS80/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT80/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU80/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV80/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW80/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX80/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY80/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ80/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA80/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB80/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC80/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD80/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE80/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF80/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG80/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH80/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI80/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ80/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK80/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL80/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM80/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H198:BM198)","v":{"v":-5394.594023668176,"d":"(5,395)"}}]
[]
[]
[null,"Total de saidas de caixa excluindo deduções e impostos na renda",{"$nulls":5},{"$f":"H169+H190","v":0},{"$f":"I169+I190","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-237176.84335876926,"d":"(237,177)"},{"v":-297852.72492142464,"d":"(297,853)"},{"v":-381991.77549982956,"d":"(381,992)"},{"v":-243820.36898042265,"d":"(243,820)"},{"v":-238471.65568538717,"d":"(238,472)"},{"v":-238081.73309479147,"d":"(238,082)"},{"v":-233350.74033117713,"d":"(233,351)"},{"v":-228904.11969588403,"d":"(228,904)"},{"v":-224726.63302259543,"d":"(224,727)"},{"v":-220803.8085489157,"d":"(220,804)"},{"v":-217121.90389020543,"d":"(217,122)"},{"v":-213667.87075310334,"d":"(213,668)"},{"v":-210429.32130864725,"d":"(210,429)"},{"v":-207394.49614853467,"d":"(207,394)"},{"v":-204552.23375153268,"d":"(204,552)"},{"v":-201891.94139035695,"d":"(201,892)"},{"v":-199403.56741250522,"d":"(199,404)"},{"v":-197077.57483155088,"d":"(197,078)"},{"v":-194904.91616828975,"d":"(194,905)"},{"v":-192877.00948388883,"d":"(192,877)"},{"v":-190985.71554981987,"d":"(190,986)"},{"v":-183993.04692384193,"d":"(183,993)"},{"v":-178368.96944450308,"d":"(178,369)"},{"v":-178368.96944450308,"d":"(178,369)"},{"v":-173727.48372318497,"d":"(173,727)"},{"v":-169085.9980018669,"d":"(169,086)"},{"v":-162143.23467259586,"d":"(162,143)"},{"v":134071.10005578984,"d":"134,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H201:BM201)","v":{"v":-5714097.927137722,"d":"(5,714,098)"}}]
[]
[null,"Deduções e impostos de renda",{"$nulls":5},{"$f":"SUM(H205:H206)","v":0},{"$f":"SUM(I205:I206)","v":0},0,0,0,{"v":-37871.227395352944,"d":"(37,871)"},{"v":-54708.6248476608,"d":"(54,709)"},{"v":-68846.37582910407,"d":"(68,846)"},{"v":-74738.61306548152,"d":"(74,739)"},{"v":-81166.60006134753,"d":"(81,167)"},{"v":-87224.15963525418,"d":"(87,224)"},{"v":-89223.95095113231,"d":"(89,224)"},{"v":-91034.37244480322,"d":"(91,034)"},{"v":-92743.06448213678,"d":"(92,743)"},{"v":-101111.25258288454,"d":"(101,111)"},{"v":-108980.53881313253,"d":"(108,981)"},{"v":-110021.4919564029,"d":"(110,021)"},{"v":-110860.97488314478,"d":"(110,861)"},{"v":-111643.21080880925,"d":"(111,643)"},{"v":-112371.45077840012,"d":"(112,371)"},{"v":-113048.77676357079,"d":"(113,049)"},{"v":-113678.11001048711,"d":"(113,678)"},{"v":-114262.21898942074,"d":"(114,262)"},{"v":-114803.72696461745,"d":"(114,804)"},{"v":-115305.11920213516,"d":"(115,305)"},{"v":-107061.688120017,"d":"(107,062)"},{"v":-107097.15006507488,"d":"(107,097)"},{"v":-107273.62983869312,"d":"(107,274)"},{"v":-107448.73785777498,"d":"(107,449)"},{"v":-107984.42573743845,"d":"(107,984)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H203:BM203)","v":{"v":-2440509.492084276,"d":"(2,440,509)"}}]
[]
[null,"Deduções",{"$nulls":5},{"$f":"H48/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I48/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J48/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K48/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L48/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M48/'Premissas macroeconomicas'!P$6","v":{"v":-10343.61535356069,"d":"(10,344)"}},{"$f":"N48/'Premissas macroeconomicas'!Q$6","v":{"v":-29988.04397496852,"d":"(29,988)"}},{"$f":"O48/'Premissas macroeconomicas'!R$6","v":{"v":-33943.012685880676,"d":"(33,943)"}},{"$f":"P48/'Premissas macroeconomicas'!S$6","v":{"v":-33727.18359983938,"d":"(33,727)"}},{"$f":"Q48/'Premissas macroeconomicas'!T$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"R48/'Premissas macroeconomicas'!U$6","v":{"v":-33727.18359983938,"d":"(33,727)"}},{"$f":"S48/'Premissas macroeconomicas'!V$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"T48/'Premissas macroeconomicas'!W$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"U48/'Premissas macroeconomicas'!X$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"V48/'Premissas macroeconomicas'!Y$6","v":{"v":-33727.18359983938,"d":"(33,727)"}},{"$f":"W48/'Premissas macroeconomicas'!Z$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"X48/'Premissas macroeconomicas'!AA$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"Y48/'Premissas macroeconomicas'!AB$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"Z48/'Premissas macroeconomicas'!AC$6","v":{"v":-33727.18359983938,"d":"(33,727)"}},{"$f":"AA48/'Premissas macroeconomicas'!AD$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"AB48/'Premissas macroeconomicas'!AE$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"AC48/'Premissas macroeconomicas'!AF$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"AD48/'Premissas macroeconomicas'!AG$6","v":{"v":-33727.18359983937,"d":"(33,727)"}},{"$f":"AE48/'Premissas macroeconomicas'!AH$6","v":{"v":-33727.18359983938,"d":"(33,727)"}},{"$f":"AF48/'Premissas macroeconomicas'!AI$6","v":{"v":-33727.18359983937,"d":"(33,727)"}},{"$f":"AG48/'Premissas macroeconomicas'!AJ$6","v":{"v":-33727.18359983938,"d":"(33,727)"}},{"$f":"AH48/'Premissas macroeconomicas'!AK$6","v":{"v":-33727.18359983939,"d":"(33,727)"}},{"$f":"AI48/'Premissas macroeconomicas'!AL$6","v":{"v":-33943.012685880676,"d":"(33,943)"}},{"$f":"AJ48/'Premissas macroeconomicas'!AM$6","v":{"v":-34158.84177192197,"d":"(34,159)"}},{"$f":"AK48/'Premissas macroeconomicas'!AN$6","v":{"v":-34374.670857963254,"d":"(34,375)"}},{"$f":"AL48/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM48/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN48/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO48/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP48/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ48/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR48/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS48/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT48/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU48/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV48/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW48/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX48/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY48/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ48/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA48/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB48/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC48/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD48/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE48/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF48/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG48/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH48/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI48/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ48/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK48/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL48/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM48/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H205:BM205)","v":{"v":-817567.6857271239,"d":"(817,568)"}}]
[null,"Impostos de renda",{"$nulls":5},{"$f":"H109/'Premissas macroeconomicas'!K$6","v":0},{"$f":"I109/'Premissas macroeconomicas'!L$6","v":0},{"$f":"J109/'Premissas macroeconomicas'!M$6","v":0},{"$f":"K109/'Premissas macroeconomicas'!N$6","v":0},{"$f":"L109/'Premissas macroeconomicas'!O$6","v":0},{"$f":"M109/'Premissas macroeconomicas'!P$6","v":{"v":-27527.612041792254,"d":"(27,528)"}},{"$f":"N109/'Premissas macroeconomicas'!Q$6","v":{"v":-24720.580872692284,"d":"(24,721)"}},{"$f":"O109/'Premissas macroeconomicas'!R$6","v":{"v":-34903.3631432234,"d":"(34,903)"}},{"$f":"P109/'Premissas macroeconomicas'!S$6","v":{"v":-41011.42946564214,"d":"(41,011)"}},{"$f":"Q109/'Premissas macroeconomicas'!T$6","v":{"v":-47439.41646150815,"d":"(47,439)"}},{"$f":"R109/'Premissas macroeconomicas'!U$6","v":{"v":-53496.976035414795,"d":"(53,497)"}},{"$f":"S109/'Premissas macroeconomicas'!V$6","v":{"v":-55496.76735129292,"d":"(55,497)"}},{"$f":"T109/'Premissas macroeconomicas'!W$6","v":{"v":-57307.18884496383,"d":"(57,307)"}},{"$f":"U109/'Premissas macroeconomicas'!X$6","v":{"v":-59015.880882297395,"d":"(59,016)"}},{"$f":"V109/'Premissas macroeconomicas'!Y$6","v":{"v":-67384.06898304516,"d":"(67,384)"}},{"$f":"W109/'Premissas macroeconomicas'!Z$6","v":{"v":-75253.35521329315,"d":"(75,253)"}},{"$f":"X109/'Premissas macroeconomicas'!AA$6","v":{"v":-76294.3083565635,"d":"(76,294)"}},{"$f":"Y109/'Premissas macroeconomicas'!AB$6","v":{"v":-77133.7912833054,"d":"(77,134)"}},{"$f":"Z109/'Premissas macroeconomicas'!AC$6","v":{"v":-77916.02720896987,"d":"(77,916)"}},{"$f":"AA109/'Premissas macroeconomicas'!AD$6","v":{"v":-78644.26717856072,"d":"(78,644)"}},{"$f":"AB109/'Premissas macroeconomicas'!AE$6","v":{"v":-79321.59316373139,"d":"(79,322)"}},{"$f":"AC109/'Premissas macroeconomicas'!AF$6","v":{"v":-79950.92641064773,"d":"(79,951)"}},{"$f":"AD109/'Premissas macroeconomicas'!AG$6","v":{"v":-80535.03538958138,"d":"(80,535)"}},{"$f":"AE109/'Premissas macroeconomicas'!AH$6","v":{"v":-81076.54336477807,"d":"(81,077)"}},{"$f":"AF109/'Premissas macroeconomicas'!AI$6","v":{"v":-81577.9356022958,"d":"(81,578)"}},{"$f":"AG109/'Premissas macroeconomicas'!AJ$6","v":{"v":-73334.50452017762,"d":"(73,335)"}},{"$f":"AH109/'Premissas macroeconomicas'!AK$6","v":{"v":-73369.9664652355,"d":"(73,370)"}},{"$f":"AI109/'Premissas macroeconomicas'!AL$6","v":{"v":-73330.61715281244,"d":"(73,331)"}},{"$f":"AJ109/'Premissas macroeconomicas'!AM$6","v":{"v":-73289.896085853,"d":"(73,290)"}},{"$f":"AK109/'Premissas macroeconomicas'!AN$6","v":{"v":-73609.7548794752,"d":"(73,610)"}},{"$f":"AL109/'Premissas macroeconomicas'!AO$6","v":0},{"$f":"AM109/'Premissas macroeconomicas'!AP$6","v":0},{"$f":"AN109/'Premissas macroeconomicas'!AQ$6","v":0},{"$f":"AO109/'Premissas macroeconomicas'!AR$6","v":0},{"$f":"AP109/'Premissas macroeconomicas'!AS$6","v":0},{"$f":"AQ109/'Premissas macroeconomicas'!AT$6","v":0},{"$f":"AR109/'Premissas macroeconomicas'!AU$6","v":0},{"$f":"AS109/'Premissas macroeconomicas'!AV$6","v":0},{"$f":"AT109/'Premissas macroeconomicas'!AW$6","v":0},{"$f":"AU109/'Premissas macroeconomicas'!AX$6","v":0},{"$f":"AV109/'Premissas macroeconomicas'!AY$6","v":0},{"$f":"AW109/'Premissas macroeconomicas'!AZ$6","v":0},{"$f":"AX109/'Premissas macroeconomicas'!BA$6","v":0},{"$f":"AY109/'Premissas macroeconomicas'!BB$6","v":0},{"$f":"AZ109/'Premissas macroeconomicas'!BC$6","v":0},{"$f":"BA109/'Premissas macroeconomicas'!BD$6","v":0},{"$f":"BB109/'Premissas macroeconomicas'!BE$6","v":0},{"$f":"BC109/'Premissas macroeconomicas'!BF$6","v":0},{"$f":"BD109/'Premissas macroeconomicas'!BG$6","v":0},{"$f":"BE109/'Premissas macroeconomicas'!BH$6","v":0},{"$f":"BF109/'Premissas macroeconomicas'!BI$6","v":0},{"$f":"BG109/'Premissas macroeconomicas'!BJ$6","v":0},{"$f":"BH109/'Premissas macroeconomicas'!BK$6","v":0},{"$f":"BI109/'Premissas macroeconomicas'!BL$6","v":0},{"$f":"BJ109/'Premissas macroeconomicas'!BM$6","v":0},{"$f":"BK109/'Premissas macroeconomicas'!BN$6","v":0},{"$f":"BL109/'Premissas macroeconomicas'!BO$6","v":0},{"$f":"BM109/'Premissas macroeconomicas'!BP$6","v":0},null,{"$f":"SUM(H206:BM206)","v":{"v":-1622941.806357153,"d":"(1,622,942)"}}]
[]
[null,"Fluxos de caixa livres",{"$nulls":5},{"$f":"H167+H201+H203","v":0},{"$f":"I167+I201+I203","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-237176.84335876926,"d":"(237,177)"},{"v":-297852.72492142464,"d":"(297,853)"},{"v":6595.381751256842,"d":"6,595"},{"v":108284.96219694795,"d":"108,285"},{"v":95540.95579962811,"d":"95,541"},{"v":90254.47023988761,"d":"90,254"},{"v":88557.47600763588,"d":"88,557"},{"v":86946.5370690224,"d":"86,947"},{"v":89124.23242643292,"d":"89,124"},{"v":91236.6354064417,"d":"91,237"},{"v":93209.8480278184,"d":"93,210"},{"v":88295.69306417272,"d":"88,296"},{"v":83664.95627838082,"d":"83,665"},{"v":85658.82829522304,"d":"85,659"},{"v":87661.60776548315,"d":"87,662"},{"v":89539.6642009944,"d":"89,540"},{"v":91299.79820925533,"d":"91,300"},{"v":92948.46480503894,"d":"92,948"},{"v":94491.7902213838,"d":"94,492"},{"v":95935.58792685103,"d":"95,936"},{"v":97285.37388572328,"d":"97,285"},{"v":103776.65027418346,"d":"103,777"},{"v":117644.15883564053,"d":"117,644"},{"v":117608.69689058265,"d":"117,609"},{"v":121857.87375224127,"d":"121,858"},{"v":126108.42236843618,"d":"126,108"},{"v":132299.66873200244,"d":"132,300"},{"v":134071.10005578984,"d":"134,071"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(H208:BM208)","v":{"v":1947874.895050877,"d":"1,947,875"}}]
[]
[]
[]
[]
[null,"INDICADORES DE RENTABILIDADE DO PROJETO"]
[]
[{"$nulls":3},"Item",null,"Valor","Unidade"]
[{"$nulls":3},"Custo reais da dívida após impostos",null,{"$f":"AVERAGE(K587:U587)*(1-IF($G$353=\"Presumido\",0,SUM('Biblioteca impostos'!AT10:AU11))/100)-AVERAGE('Premissas macroeconomicas'!N8:X8)","v":{"v":0.03199230393759884,"d":"3.2%"}},"-"]
[{"$nulls":3},"ICSD mínimo",null,{"$f":"MIN(H158:BM158)","v":{"v":2.799098520561461,"d":"2.80"}},"-"]
[{"$nulls":3},"VPL (Mil R$)",null,{"$f":"NPV('Premissas do projeto'!G66,H208:BM208)","v":{"v":9901.690289269402,"d":"9,902"}},"Mil R$"]
[{"$nulls":3},"TIR",null,{"$f":"IRR(H208:BM208)","v":{"v":0.1337500099162212,"d":"13.4%"}},"-"]
[]
[{"$nulls":3},"Item",null,"Anual\n(mil R$)","Unitário\n(R$/MWh)"]
[{"$nulls":3},"Custo sem custo de capital",null,{"$f":"-BO169/'Premissas do projeto'!G18","v":{"v":215527.5352828097,"d":"215,528"}},{"$f":"F222/(BO36/'Premissas do projeto'!G18)","v":{"v":272.13072636718397,"d":"272"}}]
[{"$nulls":3},"Custo com custo de capital",null,{"$f":"-NPV('Premissas do projeto'!G66,H201:BM201)/NPV('Premissas do projeto'!G66,H34:BM34)","v":{"v":321900.3781363372,"d":"321,900"}},{"$f":"F223/(BO36/'Premissas do projeto'!G18)","v":{"v":406.43987138426417,"d":"406"}}]
[null,"* O uso na cedula da receita bruta alvo da aba \"Premissas do Projeto\" calculada a partir de um conjunto de valores para os parâmetros do modelo pode não conduzir exatamente  a um VPL de 0 e uma TIR de 0%, por conta de erros de arredondamento. \n"]
[]
[]
[]
[]
[]
[null,"AUXILIAR - CÁLCULO DO REGIME DE IMPOSTOS"]
[]
[null,"Simulação Incidência Cumulativa x Lucro Presumido"]
[]
[null,"Receita bruta",{"$nulls":4},{"$f":"G45","v":0},0,0,0,0,0,{"v":559101.8534918323,"d":"559,102"},{"v":582584.1313384891,"d":"582,584"},{"v":607052.6648547058,"d":"607,053"},{"v":632548.8767786034,"d":"632,549"},{"v":659115.9296033047,"d":"659,116"},{"v":686798.7986466436,"d":"686,799"},{"v":715644.3481898026,"d":"715,644"},{"v":745701.4108137742,"d":"745,701"},{"v":777020.8700679529,"d":"777,021"},{"v":809655.7466108069,"d":"809,656"},{"v":843661.2879684608,"d":"843,661"},{"v":879095.0620631361,"d":"879,095"},{"v":916017.054669788,"d":"916,017"},{"v":954489.7709659191,"d":"954,490"},{"v":994578.3413464878,"d":"994,578"},{"v":1036350.6316830404,"d":"1,036,351"},{"v":1079877.358213728,"d":"1,079,877"},{"v":1125232.2072587046,"d":"1,125,232"},{"v":1172491.95996357,"d":"1,172,492"},{"v":1221736.62228204,"d":"1,221,737"},{"v":1273049.5604178861,"d":"1,273,050"},{"v":1326517.6419554374,"d":"1,326,518"},{"v":1382231.3829175658,"d":"1,382,231"},{"v":1440285.1010001036,"d":"1,440,285"},{"v":1500777.075242108,"d":"1,500,777"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",{"$nulls":4},{"$f":"SUM(G236:G238)","v":0},{"$f":"SUM(H236:H238)","v":0},0,0,0,0,{"v":-20407.21765245188,"d":"(20,407)"},{"v":-21264.32079385485,"d":"(21,264)"},{"v":-22157.422267196762,"d":"(22,157)"},{"v":-23088.034002419023,"d":"(23,088)"},{"v":-24057.73143052062,"d":"(24,058)"},{"v":-25068.156150602492,"d":"(25,068)"},{"v":-26121.018708927793,"d":"(26,121)"},{"v":-27218.10149470276,"d":"(27,218)"},{"v":-28361.26175748028,"d":"(28,361)"},{"v":-29552.43475129445,"d":"(29,552)"},{"v":-30793.63701084882,"d":"(30,794)"},{"v":-32086.969765304468,"d":"(32,087)"},{"v":-33434.622495447264,"d":"(33,435)"},{"v":-34838.87664025605,"d":"(34,839)"},{"v":-36302.109459146806,"d":"(36,302)"},{"v":-37826.79805643098,"d":"(37,827)"},{"v":-39415.523574801075,"d":"(39,416)"},{"v":-41070.97556494272,"d":"(41,071)"},{"v":-42795.95653867031,"d":"(42,796)"},{"v":-44593.38671329446,"d":"(44,593)"},{"v":-46466.30895525284,"d":"(46,466)"},{"v":-48417.89393137347,"d":"(48,418)"},{"v":-50451.44547649115,"d":"(50,451)"},{"v":-52570.40618650378,"d":"(52,570)"},{"v":-54778.36324633694,"d":"(54,778)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ICMS",{"$nulls":3},{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PIS",{"$nulls":3},{"$f":"-G234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-H234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-I234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-J234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-K234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-L234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-M234*'Biblioteca impostos'!$E$8/100","v":{"v":-3634.1620476969097,"d":"(3,634)"}},{"$f":"-N234*'Biblioteca impostos'!$E$8/100","v":{"v":-3786.7968537001793,"d":"(3,787)"}},{"$f":"-O234*'Biblioteca impostos'!$E$8/100","v":{"v":-3945.8423215555877,"d":"(3,946)"}},{"$f":"-P234*'Biblioteca impostos'!$E$8/100","v":{"v":-4111.567699060923,"d":"(4,112)"}},{"$f":"-Q234*'Biblioteca impostos'!$E$8/100","v":{"v":-4284.25354242148,"d":"(4,284)"}},{"$f":"-R234*'Biblioteca impostos'!$E$8/100","v":{"v":-4464.192191203184,"d":"(4,464)"}},{"$f":"-S234*'Biblioteca impostos'!$E$8/100","v":{"v":-4651.688263233717,"d":"(4,652)"}},{"$f":"-T234*'Biblioteca impostos'!$E$8/100","v":{"v":-4847.059170289533,"d":"(4,847)"}},{"$f":"-U234*'Biblioteca impostos'!$E$8/100","v":{"v":-5050.635655441694,"d":"(5,051)"}},{"$f":"-V234*'Biblioteca impostos'!$E$8/100","v":{"v":-5262.762352970245,"d":"(5,263)"}},{"$f":"-W234*'Biblioteca impostos'!$E$8/100","v":{"v":-5483.798371794996,"d":"(5,484)"}},{"$f":"-X234*'Biblioteca impostos'!$E$8/100","v":{"v":-5714.117903410385,"d":"(5,714)"}},{"$f":"-Y234*'Biblioteca impostos'!$E$8/100","v":{"v":-5954.110855353622,"d":"(5,954)"}},{"$f":"-Z234*'Biblioteca impostos'!$E$8/100","v":{"v":-6204.183511278475,"d":"(6,204)"}},{"$f":"-AA234*'Biblioteca impostos'!$E$8/100","v":{"v":-6464.759218752171,"d":"(6,465)"}},{"$f":"-AB234*'Biblioteca impostos'!$E$8/100","v":{"v":-6736.279105939762,"d":"(6,736)"}},{"$f":"-AC234*'Biblioteca impostos'!$E$8/100","v":{"v":-7019.202828389232,"d":"(7,019)"}},{"$f":"-AD234*'Biblioteca impostos'!$E$8/100","v":{"v":-7314.00934718158,"d":"(7,314)"}},{"$f":"-AE234*'Biblioteca impostos'!$E$8/100","v":{"v":-7621.197739763206,"d":"(7,621)"}},{"$f":"-AF234*'Biblioteca impostos'!$E$8/100","v":{"v":-7941.288044833261,"d":"(7,941)"}},{"$f":"-AG234*'Biblioteca impostos'!$E$8/100","v":{"v":-8274.822142716259,"d":"(8,275)"}},{"$f":"-AH234*'Biblioteca impostos'!$E$8/100","v":{"v":-8622.364672710344,"d":"(8,622)"}},{"$f":"-AI234*'Biblioteca impostos'!$E$8/100","v":{"v":-8984.503988964178,"d":"(8,985)"}},{"$f":"-AJ234*'Biblioteca impostos'!$E$8/100","v":{"v":-9361.853156500674,"d":"(9,362)"}},{"$f":"-AK234*'Biblioteca impostos'!$E$8/100","v":{"v":-9755.050989073703,"d":"(9,755)"}},{"$f":"-AL234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AM234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AN234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AO234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AP234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AQ234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AR234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AS234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AT234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AU234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AV234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AW234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AX234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AY234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-AZ234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BA234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BB234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BC234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BD234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BE234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BF234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BG234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BH234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BI234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BJ234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BK234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BL234*'Biblioteca impostos'!$E$8/100","v":0},{"$f":"-BM234*'Biblioteca impostos'!$E$8/100","v":0}]
[null,null,"COFINS",{"$nulls":3},{"$f":"-G234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-H234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-I234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-J234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-K234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-L234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-M234*'Biblioteca impostos'!$F$8/100","v":{"v":-16773.05560475497,"d":"(16,773)"}},{"$f":"-N234*'Biblioteca impostos'!$F$8/100","v":{"v":-17477.52394015467,"d":"(17,478)"}},{"$f":"-O234*'Biblioteca impostos'!$F$8/100","v":{"v":-18211.579945641173,"d":"(18,212)"}},{"$f":"-P234*'Biblioteca impostos'!$F$8/100","v":{"v":-18976.466303358102,"d":"(18,976)"}},{"$f":"-Q234*'Biblioteca impostos'!$F$8/100","v":{"v":-19773.47788809914,"d":"(19,773)"}},{"$f":"-R234*'Biblioteca impostos'!$F$8/100","v":{"v":-20603.96395939931,"d":"(20,604)"}},{"$f":"-S234*'Biblioteca impostos'!$F$8/100","v":{"v":-21469.330445694075,"d":"(21,469)"}},{"$f":"-T234*'Biblioteca impostos'!$F$8/100","v":{"v":-22371.04232441323,"d":"(22,371)"}},{"$f":"-U234*'Biblioteca impostos'!$F$8/100","v":{"v":-23310.626102038586,"d":"(23,311)"}},{"$f":"-V234*'Biblioteca impostos'!$F$8/100","v":{"v":-24289.67239832421,"d":"(24,290)"}},{"$f":"-W234*'Biblioteca impostos'!$F$8/100","v":{"v":-25309.83863905382,"d":"(25,310)"}},{"$f":"-X234*'Biblioteca impostos'!$F$8/100","v":{"v":-26372.851861894083,"d":"(26,373)"}},{"$f":"-Y234*'Biblioteca impostos'!$F$8/100","v":{"v":-27480.51164009364,"d":"(27,481)"}},{"$f":"-Z234*'Biblioteca impostos'!$F$8/100","v":{"v":-28634.693128977575,"d":"(28,635)"}},{"$f":"-AA234*'Biblioteca impostos'!$F$8/100","v":{"v":-29837.350240394633,"d":"(29,837)"}},{"$f":"-AB234*'Biblioteca impostos'!$F$8/100","v":{"v":-31090.518950491212,"d":"(31,091)"}},{"$f":"-AC234*'Biblioteca impostos'!$F$8/100","v":{"v":-32396.32074641184,"d":"(32,396)"}},{"$f":"-AD234*'Biblioteca impostos'!$F$8/100","v":{"v":-33756.96621776114,"d":"(33,757)"}},{"$f":"-AE234*'Biblioteca impostos'!$F$8/100","v":{"v":-35174.7587989071,"d":"(35,175)"}},{"$f":"-AF234*'Biblioteca impostos'!$F$8/100","v":{"v":-36652.0986684612,"d":"(36,652)"}},{"$f":"-AG234*'Biblioteca impostos'!$F$8/100","v":{"v":-38191.48681253658,"d":"(38,191)"}},{"$f":"-AH234*'Biblioteca impostos'!$F$8/100","v":{"v":-39795.529258663126,"d":"(39,796)"}},{"$f":"-AI234*'Biblioteca impostos'!$F$8/100","v":{"v":-41466.94148752697,"d":"(41,467)"}},{"$f":"-AJ234*'Biblioteca impostos'!$F$8/100","v":{"v":-43208.5530300031,"d":"(43,209)"}},{"$f":"-AK234*'Biblioteca impostos'!$F$8/100","v":{"v":-45023.31225726324,"d":"(45,023)"}},{"$f":"-AL234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AM234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AN234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AO234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AP234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AQ234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AR234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AS234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AT234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AU234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AV234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AW234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AX234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AY234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-AZ234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BA234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BB234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BC234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BD234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BE234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BF234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BG234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BH234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BI234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BJ234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BK234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BL234*'Biblioteca impostos'!$F$8/100","v":0},{"$f":"-BM234*'Biblioteca impostos'!$F$8/100","v":0}]
[null,"Receita liquida",{"$nulls":4},{"$f":"G234+G235","v":0},{"$f":"H234+H235","v":0},0,0,0,0,{"v":538694.6358393804,"d":"538,695"},{"v":561319.8105446342,"d":"561,320"},{"v":584895.242587509,"d":"584,895"},{"v":609460.8427761844,"d":"609,461"},{"v":635058.1981727841,"d":"635,058"},{"v":661730.6424960411,"d":"661,731"},{"v":689523.3294808748,"d":"689,523"},{"v":718483.3093190715,"d":"718,483"},{"v":748659.6083104726,"d":"748,660"},{"v":780103.3118595125,"d":"780,103"},{"v":812867.650957612,"d":"812,868"},{"v":847008.0922978317,"d":"847,008"},{"v":882582.4321743407,"d":"882,582"},{"v":919650.8943256631,"d":"919,651"},{"v":958276.2318873409,"d":"958,276"},{"v":998523.8336266094,"d":"998,524"},{"v":1040461.834638927,"d":"1,040,462"},{"v":1084161.231693762,"d":"1,084,161"},{"v":1129696.0034249,"d":"1,129,696"},{"v":1177143.2355687455,"d":"1,177,143"},{"v":1226583.2514626333,"d":"1,226,583"},{"v":1278099.7480240639,"d":"1,278,100"},{"v":1331779.9374410745,"d":"1,331,780"},{"v":1387714.6948135998,"d":"1,387,715"},{"v":1445998.711995771,"d":"1,445,999"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos tirando captação de capital",{"$nulls":4},{"$f":"G59+G63+G71+G81","v":0},0,0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":-204575.67962546193,"d":"(204,576)"},{"v":-213137.0905198944,"d":"(213,137)"},{"v":-222088.84832173,"d":"(222,089)"},{"v":-231416.5799512427,"d":"(231,417)"},{"v":-241136.0763091949,"d":"(241,136)"},{"v":-251263.7915141811,"d":"(251,264)"},{"v":-261816.87075777666,"d":"(261,817)"},{"v":-272813.1793296033,"d":"(272,813)"},{"v":-284271.3328614466,"d":"(284,271)"},{"v":-296210.7288416274,"d":"(296,211)"},{"v":-308651.57945297577,"d":"(308,652)"},{"v":-321614.9457900008,"d":"(321,615)"},{"v":-335122.7735131808,"d":"(335,123)"},{"v":-349197.9300007344,"d":"(349,198)"},{"v":-363864.24306076526,"d":"(363,864)"},{"v":-379146.5412693175,"d":"(379,147)"},{"v":-395070.6960026287,"d":"(395,071)"},{"v":-411663.6652347393,"d":"(411,664)"},{"v":-428953.5391745982,"d":"(428,954)"},{"v":-446969.58781993133,"d":"(446,970)"},{"v":-465742.3105083686,"d":"(465,742)"},{"v":-485303.48754972004,"d":"(485,303)"},{"v":-505686.23402680835,"d":"(505,686)"},{"v":-526925.0558559343,"d":"(526,925)"},{"v":-549055.9082018837,"d":"(549,056)"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$nulls":4},{"$f":"G239+G240","v":0},{"$f":"H239+H240","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":334118.9562139185,"d":"334,119"},{"v":348182.72002473986,"d":"348,183"},{"v":362806.39426577894,"d":"362,806"},{"v":378044.2628249418,"d":"378,044"},{"v":393922.12186358916,"d":"393,922"},{"v":410466.8509818601,"d":"410,467"},{"v":427706.45872309816,"d":"427,706"},{"v":445670.12998946814,"d":"445,670"},{"v":464388.27544902597,"d":"464,388"},{"v":483892.58301788504,"d":"483,893"},{"v":504216.0715046362,"d":"504,216"},{"v":525393.1465078308,"d":"525,393"},{"v":547459.6586611599,"d":"547,460"},{"v":570452.9643249287,"d":"570,453"},{"v":594411.9888265757,"d":"594,412"},{"v":619377.2923572919,"d":"619,377"},{"v":645391.1386362982,"d":"645,391"},{"v":672497.5664590226,"d":"672,498"},{"v":700742.4642503017,"d":"700,742"},{"v":730173.6477488142,"d":"730,174"},{"v":760840.9409542647,"d":"760,841"},{"v":792796.2604743438,"d":"792,796"},{"v":826093.7034142662,"d":"826,094"},{"v":860789.6389576655,"d":"860,790"},{"v":896942.8037938873,"d":"896,943"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation/amortização",{"$nulls":4},{"$f":"SUM(G243:G248)","v":0},{"$f":"SUM(H243:H248)","v":0},0,0,0,0,{"v":-123285.05376597276,"d":"(123,285)"},{"v":-124543.99926790548,"d":"(124,544)"},{"v":-124543.99926790548,"d":"(124,544)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-100949.81418812039,"d":"(100,950)"},{"v":-83093.72683456598,"d":"(83,094)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-45882.09469624963,"d":"(45,882)"},{"v":-8270.81435847339,"d":"(8,271)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Desenvolvimento e licenciamento",null,null,{"$f":"-G555","v":0},0,0,0,0,0,{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Construção civil",null,null,0,0,0,0,0,0,{"v":-7391.584020263201,"d":"(7,392)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento e material",null,null,0,0,0,0,0,0,{"v":-74443.19731237006,"d":"(74,443)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-38411.0957278163,"d":"(38,411)"},{"v":-799.8153900400581,"d":"(800)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamentos móveis",null,null,0,0,0,0,0,0,{"v":-1323.63387359626,"d":"(1,324)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-682.966735213533,"d":"(683)"},{"v":-14.221081053764866,"d":"(14)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",null,null,0,0,0,0,0,0,{"v":-34018.53534132603,"d":"(34,019)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-17552.835782063412,"d":"(17,553)"},{"v":-365.4940826687598,"d":"(365)"},0,0,0,0,0,0,0,{"$f":"-Z559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Reinvestmentos",null,null,{"$f":"-G560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Provisão para decomissionamento",{"$nulls":4},{"$f":"G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-72845.73458999135,"d":"(72,846)"},{"v":-75905.25544277098,"d":"(75,905)"},{"v":-79093.27617136737,"d":"(79,093)"},{"v":-82415.1937705648,"d":"(82,415)"},{"v":-85876.63190892854,"d":"(85,877)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",{"$nulls":4},{"$f":"G241+G242+G249","v":0},{"$f":"H241+H242+H249","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":210833.90244794576,"d":"210,834"},{"v":223638.72075683437,"d":"223,639"},{"v":238262.39499787346,"d":"238,262"},{"v":259608.3667754535,"d":"259,608"},{"v":292972.30767546874,"d":"292,972"},{"v":327373.1241472941,"d":"327,373"},{"v":344992.4470522547,"d":"344,992"},{"v":362956.1183186247,"d":"362,956"},{"v":381674.2637781825,"d":"381,674"},{"v":438010.4883216354,"d":"438,010"},{"v":495945.2571461628,"d":"495,945"},{"v":517922.14753939747,"d":"517,922"},{"v":539988.6596927266,"d":"539,989"},{"v":562981.9653564953,"d":"562,982"},{"v":586940.9898581423,"d":"586,941"},{"v":611906.2933888586,"d":"611,906"},{"v":637920.1396678649,"d":"637,920"},{"v":665026.5674905892,"d":"665,027"},{"v":693271.4652818684,"d":"693,271"},{"v":722702.6487803808,"d":"722,703"},{"v":680524.20739584,"d":"680,524"},{"v":709420.0060631394,"d":"709,420"},{"v":739529.4282744655,"d":"739,529"},{"v":770903.4462186673,"d":"770,903"},{"v":807252.2728097864,"d":"807,252"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros acumulados",{"$nulls":4},{"$f":"G102","v":0},0,0,0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBT",{"$nulls":4},{"$f":"G250+G251","v":0},{"$f":"H250+H251","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":140979.75403406317,"d":"140,980"},{"v":157366.83636417653,"d":"157,367"},{"v":175572.77462644037,"d":"175,573"},{"v":200501.01042524516,"d":"200,501"},{"v":237447.21534648514,"d":"237,447"},{"v":275430.29583953525,"d":"275,430"},{"v":296631.8827657206,"d":"296,632"},{"v":318177.81805331534,"d":"318,178"},{"v":340478.2275340979,"d":"340,478"},{"v":400396.71609877556,"d":"400,397"},{"v":461913.7489445277,"d":"461,914"},{"v":487472.9033589871,"d":"487,473"},{"v":513121.67953354097,"d":"513,122"},{"v":539697.2492185344,"d":"539,697"},{"v":567238.5377414062,"d":"567,239"},{"v":595786.1052933472,"d":"595,786"},{"v":625382.2155935783,"d":"625,382"},{"v":656070.9074375273,"d":"656,071"},{"v":687898.0692500313,"d":"687,898"},{"v":720911.5167697684,"d":"720,912"},{"v":680524.20739584,"d":"680,524"},{"v":709420.0060631394,"d":"709,420"},{"v":739529.4282744655,"d":"739,529"},{"v":770903.4462186673,"d":"770,903"},{"v":807252.2728097864,"d":"807,252"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impostos de renda",{"$nulls":4},{"$f":"G254+G255","v":0},{"$f":"H254+H255","v":0},0,0,0,0,{"v":-17218.417087548434,"d":"(17,218)"},{"v":-17941.671245225465,"d":"(17,942)"},{"v":-18695.30207752494,"d":"(18,695)"},{"v":-19480.585404780984,"d":"(19,481)"},{"v":-20298.85063178179,"d":"(20,299)"},{"v":-21151.482998316624,"d":"(21,151)"},{"v":-22039.925924245923,"d":"(22,040)"},{"v":-22965.683453064248,"d":"(22,966)"},{"v":-23930.32279809295,"d":"(23,930)"},{"v":-24935.47699561285,"d":"(24,935)"},{"v":-25982.847669428593,"d":"(25,983)"},{"v":-27074.207911544592,"d":"(27,074)"},{"v":-28211.40528382947,"d":"(28,211)"},{"v":-29396.36494575031,"d":"(29,396)"},{"v":-30631.092913471824,"d":"(30,631)"},{"v":-31917.679455837646,"d":"(31,918)"},{"v":-33258.30263298282,"d":"(33,258)"},{"v":-34655.231983568105,"d":"(34,655)"},{"v":-36110.83236687796,"d":"(36,111)"},{"v":-37627.567966286835,"d":"(37,628)"},{"v":-39208.00646087089,"d":"(39,208)"},{"v":-40854.823372227474,"d":"(40,855)"},{"v":-42570.80659386102,"d":"(42,571)"},{"v":-44358.86111080319,"d":"(44,359)"},{"v":-46222.01391745693,"d":"(46,222)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CSLL",{"$nulls":3},{"$f":"-'Biblioteca impostos'!$AT$8*G234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*H234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*I234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*J234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*K234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*L234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*M234/100","v":{"v":-6038.300017711789,"d":"(6,038)"}},{"$f":"-'Biblioteca impostos'!$AT$8*N234/100","v":{"v":-6291.908618455683,"d":"(6,292)"}},{"$f":"-'Biblioteca impostos'!$AT$8*O234/100","v":{"v":-6556.168780430823,"d":"(6,556)"}},{"$f":"-'Biblioteca impostos'!$AT$8*P234/100","v":{"v":-6831.527869208917,"d":"(6,832)"}},{"$f":"-'Biblioteca impostos'!$AT$8*Q234/100","v":{"v":-7118.452039715692,"d":"(7,118)"}},{"$f":"-'Biblioteca impostos'!$AT$8*R234/100","v":{"v":-7417.427025383751,"d":"(7,417)"}},{"$f":"-'Biblioteca impostos'!$AT$8*S234/100","v":{"v":-7728.958960449869,"d":"(7,729)"}},{"$f":"-'Biblioteca impostos'!$AT$8*T234/100","v":{"v":-8053.575236788763,"d":"(8,054)"}},{"$f":"-'Biblioteca impostos'!$AT$8*U234/100","v":{"v":-8391.825396733891,"d":"(8,392)"}},{"$f":"-'Biblioteca impostos'!$AT$8*V234/100","v":{"v":-8744.282063396715,"d":"(8,744)"}},{"$f":"-'Biblioteca impostos'!$AT$8*W234/100","v":{"v":-9111.541910059377,"d":"(9,112)"}},{"$f":"-'Biblioteca impostos'!$AT$8*X234/100","v":{"v":-9494.22667028187,"d":"(9,494)"}},{"$f":"-'Biblioteca impostos'!$AT$8*Y234/100","v":{"v":-9892.984190433712,"d":"(9,893)"}},{"$f":"-'Biblioteca impostos'!$AT$8*Z234/100","v":{"v":-10308.489526431928,"d":"(10,308)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AA234/100","v":{"v":-10741.446086542068,"d":"(10,741)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AB234/100","v":{"v":-11192.586822176836,"d":"(11,193)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AC234/100","v":{"v":-11662.675468708263,"d":"(11,663)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AD234/100","v":{"v":-12152.50783839401,"d":"(12,153)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AE234/100","v":{"v":-12662.913167606557,"d":"(12,663)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AF234/100","v":{"v":-13194.755520646035,"d":"(13,195)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AG234/100","v":{"v":-13748.93525251317,"d":"(13,749)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AH234/100","v":{"v":-14326.390533118725,"d":"(14,326)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AI234/100","v":{"v":-14928.09893550971,"d":"(14,928)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AJ234/100","v":{"v":-15555.07909080112,"d":"(15,555)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AK234/100","v":{"v":-16208.392412614767,"d":"(16,208)"}},{"$f":"-'Biblioteca impostos'!$AT$8*AL234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AM234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AN234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AO234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AP234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AQ234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AR234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AS234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AT234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AU234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AV234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AW234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AX234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AY234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*AZ234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BA234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BB234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BC234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BD234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BE234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BF234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BG234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BH234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BI234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BJ234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BK234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BL234/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$8*BM234/100","v":0}]
[null,null,"IRPJ",{"$nulls":3},{"$f":"-('Biblioteca impostos'!$AU$8*G234+'Biblioteca impostos'!$AU$9*MAX(G234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*H234+'Biblioteca impostos'!$AU$9*MAX(H234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*I234+'Biblioteca impostos'!$AU$9*MAX(I234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*J234+'Biblioteca impostos'!$AU$9*MAX(J234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*K234+'Biblioteca impostos'!$AU$9*MAX(K234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*L234+'Biblioteca impostos'!$AU$9*MAX(L234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*M234+'Biblioteca impostos'!$AU$9*MAX(M234-240,0))/100","v":{"v":-11180.117069836646,"d":"(11,180)"}},{"$f":"-('Biblioteca impostos'!$AU$8*N234+'Biblioteca impostos'!$AU$9*MAX(N234-240,0))/100","v":{"v":-11649.762626769783,"d":"(11,650)"}},{"$f":"-('Biblioteca impostos'!$AU$8*O234+'Biblioteca impostos'!$AU$9*MAX(O234-240,0))/100","v":{"v":-12139.133297094117,"d":"(12,139)"}},{"$f":"-('Biblioteca impostos'!$AU$8*P234+'Biblioteca impostos'!$AU$9*MAX(P234-240,0))/100","v":{"v":-12649.057535572068,"d":"(12,649)"}},{"$f":"-('Biblioteca impostos'!$AU$8*Q234+'Biblioteca impostos'!$AU$9*MAX(Q234-240,0))/100","v":{"v":-13180.398592066094,"d":"(13,180)"}},{"$f":"-('Biblioteca impostos'!$AU$8*R234+'Biblioteca impostos'!$AU$9*MAX(R234-240,0))/100","v":{"v":-13734.055972932872,"d":"(13,734)"}},{"$f":"-('Biblioteca impostos'!$AU$8*S234+'Biblioteca impostos'!$AU$9*MAX(S234-240,0))/100","v":{"v":-14310.966963796052,"d":"(14,311)"}},{"$f":"-('Biblioteca impostos'!$AU$8*T234+'Biblioteca impostos'!$AU$9*MAX(T234-240,0))/100","v":{"v":-14912.108216275485,"d":"(14,912)"}},{"$f":"-('Biblioteca impostos'!$AU$8*U234+'Biblioteca impostos'!$AU$9*MAX(U234-240,0))/100","v":{"v":-15538.497401359058,"d":"(15,538)"}},{"$f":"-('Biblioteca impostos'!$AU$8*V234+'Biblioteca impostos'!$AU$9*MAX(V234-240,0))/100","v":{"v":-16191.194932216138,"d":"(16,191)"}},{"$f":"-('Biblioteca impostos'!$AU$8*W234+'Biblioteca impostos'!$AU$9*MAX(W234-240,0))/100","v":{"v":-16871.305759369217,"d":"(16,871)"}},{"$f":"-('Biblioteca impostos'!$AU$8*X234+'Biblioteca impostos'!$AU$9*MAX(X234-240,0))/100","v":{"v":-17579.98124126272,"d":"(17,580)"}},{"$f":"-('Biblioteca impostos'!$AU$8*Y234+'Biblioteca impostos'!$AU$9*MAX(Y234-240,0))/100","v":{"v":-18318.42109339576,"d":"(18,318)"}},{"$f":"-('Biblioteca impostos'!$AU$8*Z234+'Biblioteca impostos'!$AU$9*MAX(Z234-240,0))/100","v":{"v":-19087.87541931838,"d":"(19,088)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AA234+'Biblioteca impostos'!$AU$9*MAX(AA234-240,0))/100","v":{"v":-19889.646826929755,"d":"(19,890)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AB234+'Biblioteca impostos'!$AU$9*MAX(AB234-240,0))/100","v":{"v":-20725.09263366081,"d":"(20,725)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AC234+'Biblioteca impostos'!$AU$9*MAX(AC234-240,0))/100","v":{"v":-21595.62716427456,"d":"(21,596)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AD234+'Biblioteca impostos'!$AU$9*MAX(AD234-240,0))/100","v":{"v":-22502.724145174092,"d":"(22,503)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AE234+'Biblioteca impostos'!$AU$9*MAX(AE234-240,0))/100","v":{"v":-23447.919199271404,"d":"(23,448)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AF234+'Biblioteca impostos'!$AU$9*MAX(AF234-240,0))/100","v":{"v":-24432.8124456408,"d":"(24,433)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AG234+'Biblioteca impostos'!$AU$9*MAX(AG234-240,0))/100","v":{"v":-25459.071208357724,"d":"(25,459)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AH234+'Biblioteca impostos'!$AU$9*MAX(AH234-240,0))/100","v":{"v":-26528.432839108747,"d":"(26,528)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AI234+'Biblioteca impostos'!$AU$9*MAX(AI234-240,0))/100","v":{"v":-27642.707658351315,"d":"(27,643)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AJ234+'Biblioteca impostos'!$AU$9*MAX(AJ234-240,0))/100","v":{"v":-28803.782020002072,"d":"(28,804)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AK234+'Biblioteca impostos'!$AU$9*MAX(AK234-240,0))/100","v":{"v":-30013.621504842158,"d":"(30,014)"}},{"$f":"-('Biblioteca impostos'!$AU$8*AL234+'Biblioteca impostos'!$AU$9*MAX(AL234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AM234+'Biblioteca impostos'!$AU$9*MAX(AM234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AN234+'Biblioteca impostos'!$AU$9*MAX(AN234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AO234+'Biblioteca impostos'!$AU$9*MAX(AO234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AP234+'Biblioteca impostos'!$AU$9*MAX(AP234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AQ234+'Biblioteca impostos'!$AU$9*MAX(AQ234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AR234+'Biblioteca impostos'!$AU$9*MAX(AR234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AS234+'Biblioteca impostos'!$AU$9*MAX(AS234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AT234+'Biblioteca impostos'!$AU$9*MAX(AT234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AU234+'Biblioteca impostos'!$AU$9*MAX(AU234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AV234+'Biblioteca impostos'!$AU$9*MAX(AV234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AW234+'Biblioteca impostos'!$AU$9*MAX(AW234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AX234+'Biblioteca impostos'!$AU$9*MAX(AX234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AY234+'Biblioteca impostos'!$AU$9*MAX(AY234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*AZ234+'Biblioteca impostos'!$AU$9*MAX(AZ234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BA234+'Biblioteca impostos'!$AU$9*MAX(BA234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BB234+'Biblioteca impostos'!$AU$9*MAX(BB234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BC234+'Biblioteca impostos'!$AU$9*MAX(BC234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BD234+'Biblioteca impostos'!$AU$9*MAX(BD234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BE234+'Biblioteca impostos'!$AU$9*MAX(BE234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BF234+'Biblioteca impostos'!$AU$9*MAX(BF234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BG234+'Biblioteca impostos'!$AU$9*MAX(BG234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BH234+'Biblioteca impostos'!$AU$9*MAX(BH234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BI234+'Biblioteca impostos'!$AU$9*MAX(BI234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BJ234+'Biblioteca impostos'!$AU$9*MAX(BJ234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BK234+'Biblioteca impostos'!$AU$9*MAX(BK234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BL234+'Biblioteca impostos'!$AU$9*MAX(BL234-240,0))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$8*BM234+'Biblioteca impostos'!$AU$9*MAX(BM234-240,0))/100","v":0}]
[null,"Lucro líquido",{"$nulls":4},{"$f":"G252+G253","v":0},0,0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":123761.33694651473,"d":"123,761"},{"v":139425.16511895106,"d":"139,425"},{"v":156877.47254891542,"d":"156,877"},{"v":181020.42502046417,"d":"181,020"},{"v":217148.36471470335,"d":"217,148"},{"v":254278.81284121863,"d":"254,279"},{"v":274591.9568414747,"d":"274,592"},{"v":295212.1346002511,"d":"295,212"},{"v":316547.90473600494,"d":"316,548"},{"v":375461.2391031627,"d":"375,461"},{"v":435930.90127509914,"d":"435,931"},{"v":460398.69544744253,"d":"460,399"},{"v":484910.2742497115,"d":"484,910"},{"v":510300.8842727841,"d":"510,301"},{"v":536607.4448279344,"d":"536,607"},{"v":563868.4258375095,"d":"563,868"},{"v":592123.9129605955,"d":"592,124"},{"v":621415.6754539593,"d":"621,416"},{"v":651787.2368831533,"d":"651,787"},{"v":683283.9488034816,"d":"683,284"},{"v":641316.2009349691,"d":"641,316"},{"v":668565.1826909119,"d":"668,565"},{"v":696958.6216806045,"d":"696,959"},{"v":726544.5851078641,"d":"726,545"},{"v":761030.2588923294,"d":"761,030"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- Depreciação",{"$nulls":4},{"$f":"-G242","v":0},0,0,0,0,0,{"v":123285.05376597276,"d":"123,285"},{"v":124543.99926790548,"d":"124,544"},{"v":124543.99926790548,"d":"124,544"},{"v":118435.89604948828,"d":"118,436"},{"v":100949.81418812039,"d":"100,950"},{"v":83093.72683456598,"d":"83,094"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":45882.09469624963,"d":"45,882"},{"v":8270.81435847339,"d":"8,271"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de caixa operacional",{"$nulls":4},{"$f":"G256+G257","v":0},{"$f":"H256+H257","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":247046.39071248748,"d":"247,046"},{"v":263969.16438685654,"d":"263,969"},{"v":281421.4718168209,"d":"281,421"},{"v":299456.32106995245,"d":"299,456"},{"v":318098.1789028237,"d":"318,098"},{"v":337372.53967578465,"d":"337,373"},{"v":357305.96851231816,"d":"357,306"},{"v":377926.14627109456,"d":"377,926"},{"v":399261.9164068484,"d":"399,262"},{"v":421343.33379941236,"d":"421,343"},{"v":444201.71563357254,"d":"444,202"},{"v":467869.6944158759,"d":"467,870"},{"v":492381.27321814484,"d":"492,381"},{"v":517771.88324121747,"d":"517,772"},{"v":544078.4437963677,"d":"544,078"},{"v":571339.4248059428,"d":"571,339"},{"v":599594.9119290288,"d":"599,595"},{"v":628886.6744223926,"d":"628,887"},{"v":659258.2358515867,"d":"659,258"},{"v":690754.947771915,"d":"690,755"},{"v":648787.1999034025,"d":"648,787"},{"v":676036.1816593453,"d":"676,036"},{"v":704429.6206490379,"d":"704,430"},{"v":734015.5840762975,"d":"734,016"},{"v":764844.1579675018,"d":"764,844"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Simulação Incidência Não Cumulativa x Lucro Real sem subsídio"]
[]
[null,"Receita bruta",{"$nulls":4},{"$f":"G45","v":0},0,0,0,0,0,{"v":559101.8534918323,"d":"559,102"},{"v":582584.1313384891,"d":"582,584"},{"v":607052.6648547058,"d":"607,053"},{"v":632548.8767786034,"d":"632,549"},{"v":659115.9296033047,"d":"659,116"},{"v":686798.7986466436,"d":"686,799"},{"v":715644.3481898026,"d":"715,644"},{"v":745701.4108137742,"d":"745,701"},{"v":777020.8700679529,"d":"777,021"},{"v":809655.7466108069,"d":"809,656"},{"v":843661.2879684608,"d":"843,661"},{"v":879095.0620631361,"d":"879,095"},{"v":916017.054669788,"d":"916,017"},{"v":954489.7709659191,"d":"954,490"},{"v":994578.3413464878,"d":"994,578"},{"v":1036350.6316830404,"d":"1,036,351"},{"v":1079877.358213728,"d":"1,079,877"},{"v":1125232.2072587046,"d":"1,125,232"},{"v":1172491.95996357,"d":"1,172,492"},{"v":1221736.62228204,"d":"1,221,737"},{"v":1273049.5604178861,"d":"1,273,050"},{"v":1326517.6419554374,"d":"1,326,518"},{"v":1382231.3829175658,"d":"1,382,231"},{"v":1440285.1010001036,"d":"1,440,285"},{"v":1500777.075242108,"d":"1,500,777"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",{"$nulls":4},{"$f":"G265+G266+G271","v":0},{"$f":"H265+H266+H271","v":0},0,0,0,0,{"v":-13239.716200892752,"d":"(13,240)"},{"v":-39996.51684217895,"d":"(39,997)"},{"v":-47172.8524689927,"d":"(47,173)"},{"v":-48841.562316528165,"d":"(48,842)"},{"v":-50892.90793382235,"d":"(50,893)"},{"v":-53030.41006704289,"d":"(53,030)"},{"v":-55257.687289858695,"d":"(55,258)"},{"v":-57578.51015603275,"d":"(57,579)"},{"v":-59996.80758258614,"d":"(59,997)"},{"v":-62516.67350105475,"d":"(62,517)"},{"v":-65142.37378809906,"d":"(65,142)"},{"v":-67878.35348719922,"d":"(67,878)"},{"v":-70729.2443336616,"d":"(70,729)"},{"v":-73699.87259567538,"d":"(73,700)"},{"v":-76795.26724469375,"d":"(76,795)"},{"v":-80020.6684689709,"d":"(80,021)"},{"v":-83381.53654466767,"d":"(83,382)"},{"v":-86883.5610795437,"d":"(86,884)"},{"v":-90532.67064488454,"d":"(90,533)"},{"v":-94335.04281196967,"d":"(94,335)"},{"v":-98297.11461007244,"d":"(98,297)"},{"v":-102425.5934236955,"d":"(102,426)"},{"v":-107410.44538530803,"d":"(107,410)"},{"v":-112633.34616489668,"d":"(112,633)"},{"v":-118105.498584311,"d":"(118,105)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ICMS",{"$nulls":3},{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PIS",{"$nulls":3},{"$f":"-(G263*'Biblioteca impostos'!$E$10/100+G269)","v":0},{"$f":"-(H263*'Biblioteca impostos'!$E$10/100+H269)","v":0},{"$f":"-(I263*'Biblioteca impostos'!$E$10/100+I269)","v":0},{"$f":"-(J263*'Biblioteca impostos'!$E$10/100+J269)","v":0},{"$f":"-(K263*'Biblioteca impostos'!$E$10/100+K269)","v":0},{"$f":"-(L263*'Biblioteca impostos'!$E$10/100+L269)","v":0},{"$f":"-(M263*'Biblioteca impostos'!$E$10/100+M269)","v":0},{"$f":"-(N263*'Biblioteca impostos'!$E$10/100+N269)","v":{"v":-2232.319479290987,"d":"(2,232)"}},{"$f":"-(O263*'Biblioteca impostos'!$E$10/100+O269)","v":{"v":-7822.5588168634295,"d":"(7,823)"}},{"$f":"-(P263*'Biblioteca impostos'!$E$10/100+P269)","v":{"v":-8040.201464017357,"d":"(8,040)"}},{"$f":"-(Q263*'Biblioteca impostos'!$E$10/100+Q269)","v":{"v":-8377.889925506086,"d":"(8,378)"}},{"$f":"-(R263*'Biblioteca impostos'!$E$10/100+R269)","v":{"v":-8729.761302377345,"d":"(8,730)"}},{"$f":"-(S263*'Biblioteca impostos'!$E$10/100+S269)","v":{"v":-9096.41127707719,"d":"(9,096)"}},{"$f":"-(T263*'Biblioteca impostos'!$E$10/100+T269)","v":{"v":-9478.46055071443,"d":"(9,478)"}},{"$f":"-(U263*'Biblioteca impostos'!$E$10/100+U269)","v":{"v":-9876.55589384444,"d":"(9,877)"}},{"$f":"-(V263*'Biblioteca impostos'!$E$10/100+V269)","v":{"v":-10291.371241385905,"d":"(10,291)"}},{"$f":"-(W263*'Biblioteca impostos'!$E$10/100+W269)","v":{"v":-10723.608833524113,"d":"(10,724)"}},{"$f":"-(X263*'Biblioteca impostos'!$E$10/100+X269)","v":{"v":-11174.000404532126,"d":"(11,174)"}},{"$f":"-(Y263*'Biblioteca impostos'!$E$10/100+Y269)","v":{"v":-11643.308421522474,"d":"(11,643)"}},{"$f":"-(Z263*'Biblioteca impostos'!$E$10/100+Z269)","v":{"v":-12132.327375226421,"d":"(12,132)"}},{"$f":"-(AA263*'Biblioteca impostos'!$E$10/100+AA269)","v":{"v":-12641.885124985929,"d":"(12,642)"}},{"$f":"-(AB263*'Biblioteca impostos'!$E$10/100+AB269)","v":{"v":-13172.844300235343,"d":"(13,173)"}},{"$f":"-(AC263*'Biblioteca impostos'!$E$10/100+AC269)","v":{"v":-13726.103760845228,"d":"(13,726)"}},{"$f":"-(AD263*'Biblioteca impostos'!$E$10/100+AD269)","v":{"v":-14302.600118800723,"d":"(14,303)"}},{"$f":"-(AE263*'Biblioteca impostos'!$E$10/100+AE269)","v":{"v":-14903.309323790352,"d":"(14,903)"}},{"$f":"-(AF263*'Biblioteca impostos'!$E$10/100+AF269)","v":{"v":-15529.248315389548,"d":"(15,529)"}},{"$f":"-(AG263*'Biblioteca impostos'!$E$10/100+AG269)","v":{"v":-16181.476744635913,"d":"(16,181)"}},{"$f":"-(AH263*'Biblioteca impostos'!$E$10/100+AH269)","v":{"v":-16861.098767910626,"d":"(16,861)"}},{"$f":"-(AI263*'Biblioteca impostos'!$E$10/100+AI269)","v":{"v":-17811.61160700128,"d":"(17,812)"}},{"$f":"-(AJ263*'Biblioteca impostos'!$E$10/100+AJ269)","v":{"v":-18812.22454634896,"d":"(18,812)"}},{"$f":"-(AK263*'Biblioteca impostos'!$E$10/100+AK269)","v":{"v":-19865.469289727087,"d":"(19,865)"}},{"$f":"-(AL263*'Biblioteca impostos'!$E$10/100+AL269)","v":0},{"$f":"-(AM263*'Biblioteca impostos'!$E$10/100+AM269)","v":0},{"$f":"-(AN263*'Biblioteca impostos'!$E$10/100+AN269)","v":0},{"$f":"-(AO263*'Biblioteca impostos'!$E$10/100+AO269)","v":0},{"$f":"-(AP263*'Biblioteca impostos'!$E$10/100+AP269)","v":0},{"$f":"-(AQ263*'Biblioteca impostos'!$E$10/100+AQ269)","v":0},{"$f":"-(AR263*'Biblioteca impostos'!$E$10/100+AR269)","v":0},{"$f":"-(AS263*'Biblioteca impostos'!$E$10/100+AS269)","v":0},{"$f":"-(AT263*'Biblioteca impostos'!$E$10/100+AT269)","v":0},{"$f":"-(AU263*'Biblioteca impostos'!$E$10/100+AU269)","v":0},{"$f":"-(AV263*'Biblioteca impostos'!$E$10/100+AV269)","v":0},{"$f":"-(AW263*'Biblioteca impostos'!$E$10/100+AW269)","v":0},{"$f":"-(AX263*'Biblioteca impostos'!$E$10/100+AX269)","v":0},{"$f":"-(AY263*'Biblioteca impostos'!$E$10/100+AY269)","v":0},{"$f":"-(AZ263*'Biblioteca impostos'!$E$10/100+AZ269)","v":0},{"$f":"-(BA263*'Biblioteca impostos'!$E$10/100+BA269)","v":0},{"$f":"-(BB263*'Biblioteca impostos'!$E$10/100+BB269)","v":0},{"$f":"-(BC263*'Biblioteca impostos'!$E$10/100+BC269)","v":0},{"$f":"-(BD263*'Biblioteca impostos'!$E$10/100+BD269)","v":0},{"$f":"-(BE263*'Biblioteca impostos'!$E$10/100+BE269)","v":0},{"$f":"-(BF263*'Biblioteca impostos'!$E$10/100+BF269)","v":0},{"$f":"-(BG263*'Biblioteca impostos'!$E$10/100+BG269)","v":0},{"$f":"-(BH263*'Biblioteca impostos'!$E$10/100+BH269)","v":0},{"$f":"-(BI263*'Biblioteca impostos'!$E$10/100+BI269)","v":0},{"$f":"-(BJ263*'Biblioteca impostos'!$E$10/100+BJ269)","v":0},{"$f":"-(BK263*'Biblioteca impostos'!$E$10/100+BK269)","v":0},{"$f":"-(BL263*'Biblioteca impostos'!$E$10/100+BL269)","v":0},{"$f":"-(BM263*'Biblioteca impostos'!$E$10/100+BM269)","v":0}]
[{"$nulls":3},"Creditos iniciais",null,null,0,{"$f":"G270","v":0},{"$f":"H270","v":0},0,0,{"v":6077.266300807981,"d":"6,077"},{"v":12445.650963890515,"d":"12,446"},{"v":5274.934663572187,"d":"5,275"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"(+) Criados",null,null,{"$f":"-(G60+G64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(G61+G66+G67+G68+G131+G142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(H60+H64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(H61+H66+H67+H68+H131+H142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(I60+I64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(I61+I66+I67+I68+I131+I142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(J60+J64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(J61+J66+J67+J68+J131+J142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(K60+K64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(K61+K66+K67+K68+K131+K142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":6077.266300807981,"d":"6,077"}},{"$f":"-(L60+L64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(L61+L66+L67+L68+L131+L142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":6368.384663082536,"d":"6,368"}},{"$f":"-(M60+M64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(M61+M66+M67+M68+M131+M142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2054.4642822969026,"d":"2,054"}},{"$f":"-(N60+N64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(N61+N66+N67+N68+N131+N142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2105.3840242218953,"d":"2,105"}},{"$f":"-(O60+O64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(O61+O66+O67+O68+O131+O142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2193.810153239215,"d":"2,194"}},{"$f":"-(P60+P64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(P61+P66+P67+P68+P131+P142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2396.8550028295995,"d":"2,397"}},{"$f":"-(Q60+Q64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Q61+Q66+Q67+Q68+Q131+Q142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2497.5229129484424,"d":"2,498"}},{"$f":"-(R60+R64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(R61+R66+R67+R68+R131+R142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2602.4188752922773,"d":"2,602"}},{"$f":"-(S60+S64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(S61+S66+S67+S68+S131+S142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2711.720468054553,"d":"2,712"}},{"$f":"-(T60+T64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(T61+T66+T67+T68+T131+T142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2825.6127277128444,"d":"2,826"}},{"$f":"-(U60+U64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(U61+U66+U67+U68+U131+U142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2944.288462276784,"d":"2,944"}},{"$f":"-(V60+V64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(V61+V66+V67+V68+V131+V142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3067.948577692409,"d":"3,068"}},{"$f":"-(W60+W64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(W61+W66+W67+W68+W131+W142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3196.80241795549,"d":"3,197"}},{"$f":"-(X60+X64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(X61+X66+X67+X68+X131+X142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3331.0681195096213,"d":"3,331"}},{"$f":"-(Y60+Y64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Y61+Y66+Y67+Y68+Y131+Y142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3470.9729805290253,"d":"3,471"}},{"$f":"-(Z60+Z64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Z61+Z66+Z67+Z68+Z131+Z142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3616.753845711244,"d":"3,617"}},{"$f":"-(AA60+AA64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AA61+AA66+AA67+AA68+AA131+AA142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3768.657507231116,"d":"3,769"}},{"$f":"-(AB60+AB64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AB61+AB66+AB67+AB68+AB131+AB142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3926.9411225348244,"d":"3,927"}},{"$f":"-(AC60+AC64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AC61+AC66+AC67+AC68+AC131+AC142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4091.872649681286,"d":"4,092"}},{"$f":"-(AD60+AD64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AD61+AD66+AD67+AD68+AD131+AD142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4263.7313009679,"d":"4,264"}},{"$f":"-(AE60+AE64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AE61+AE66+AE67+AE68+AE131+AE142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4442.8080156085525,"d":"4,443"}},{"$f":"-(AF60+AF64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AF61+AF66+AF67+AF68+AF131+AF142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4629.405952264111,"d":"4,629"}},{"$f":"-(AG60+AG64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AG61+AG66+AG67+AG68+AG131+AG142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4823.841002259205,"d":"4,824"}},{"$f":"-(AH60+AH64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AH61+AH66+AH67+AH68+AH131+AH142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":5026.442324354091,"d":"5,026"}},{"$f":"-(AI60+AI64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AI61+AI66+AI67+AI68+AI131+AI142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4995.206211138553,"d":"4,995"}},{"$f":"-(AJ60+AJ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AJ61+AJ66+AJ67+AJ68+AJ131+AJ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4952.479620152751,"d":"4,952"}},{"$f":"-(AK60+AK64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AK61+AK66+AK67+AK68+AK131+AK142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4897.352451767691,"d":"4,897"}},{"$f":"-(AL60+AL64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AL61+AL66+AL67+AL68+AL131+AL142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AM60+AM64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AM61+AM66+AM67+AM68+AM131+AM142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AN60+AN64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AN61+AN66+AN67+AN68+AN131+AN142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AO60+AO64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AO61+AO66+AO67+AO68+AO131+AO142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AP60+AP64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AP61+AP66+AP67+AP68+AP131+AP142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AQ60+AQ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AQ61+AQ66+AQ67+AQ68+AQ131+AQ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AR60+AR64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AR61+AR66+AR67+AR68+AR131+AR142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AS60+AS64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AS61+AS66+AS67+AS68+AS131+AS142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AT60+AT64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AT61+AT66+AT67+AT68+AT131+AT142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AU60+AU64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AU61+AU66+AU67+AU68+AU131+AU142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AV60+AV64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AV61+AV66+AV67+AV68+AV131+AV142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AW60+AW64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AW61+AW66+AW67+AW68+AW131+AW142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AX60+AX64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AX61+AX66+AX67+AX68+AX131+AX142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AY60+AY64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AY61+AY66+AY67+AY68+AY131+AY142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AZ60+AZ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AZ61+AZ66+AZ67+AZ68+AZ131+AZ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BA60+BA64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BA61+BA66+BA67+BA68+BA131+BA142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BB60+BB64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BB61+BB66+BB67+BB68+BB131+BB142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BC60+BC64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BC61+BC66+BC67+BC68+BC131+BC142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BD60+BD64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BD61+BD66+BD67+BD68+BD131+BD142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BE60+BE64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BE61+BE66+BE67+BE68+BE131+BE142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BF60+BF64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BF61+BF66+BF67+BF68+BF131+BF142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BG60+BG64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BG61+BG66+BG67+BG68+BG131+BG142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BH60+BH64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BH61+BH66+BH67+BH68+BH131+BH142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BI60+BI64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BI61+BI66+BI67+BI68+BI131+BI142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BJ60+BJ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BJ61+BJ66+BJ67+BJ68+BJ131+BJ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BK60+BK64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BK61+BK66+BK67+BK68+BK131+BK142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BL60+BL64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BL61+BL66+BL67+BL68+BL131+BL142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BM60+BM64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BM61+BM66+BM67+BM68+BM131+BM142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0}]
[{"$nulls":3},"(-) Utilizados",null,null,{"$f":"-MIN(G267+G268,G263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(H267+H268,H263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(I267+I268,I263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(J267+J268,J263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(K267+K268,K263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(L267+L268,L263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(M267+M268,M263*'Biblioteca impostos'!$E$10/100)","v":{"v":-9225.180582615232,"d":"(9,225)"}},{"$f":"-MIN(N267+N268,N263*'Biblioteca impostos'!$E$10/100)","v":{"v":-7380.3186877940825,"d":"(7,380)"}},{"$f":"-MIN(O267+O268,O263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2193.810153239215,"d":"(2,194)"}},{"$f":"-MIN(P267+P268,P263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2396.8550028295995,"d":"(2,397)"}},{"$f":"-MIN(Q267+Q268,Q263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2497.5229129484424,"d":"(2,498)"}},{"$f":"-MIN(R267+R268,R263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2602.4188752922773,"d":"(2,602)"}},{"$f":"-MIN(S267+S268,S263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2711.720468054553,"d":"(2,712)"}},{"$f":"-MIN(T267+T268,T263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2825.6127277128444,"d":"(2,826)"}},{"$f":"-MIN(U267+U268,U263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2944.288462276784,"d":"(2,944)"}},{"$f":"-MIN(V267+V268,V263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3067.948577692409,"d":"(3,068)"}},{"$f":"-MIN(W267+W268,W263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3196.80241795549,"d":"(3,197)"}},{"$f":"-MIN(X267+X268,X263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3331.0681195096213,"d":"(3,331)"}},{"$f":"-MIN(Y267+Y268,Y263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3470.9729805290253,"d":"(3,471)"}},{"$f":"-MIN(Z267+Z268,Z263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3616.753845711244,"d":"(3,617)"}},{"$f":"-MIN(AA267+AA268,AA263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3768.657507231116,"d":"(3,769)"}},{"$f":"-MIN(AB267+AB268,AB263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3926.9411225348244,"d":"(3,927)"}},{"$f":"-MIN(AC267+AC268,AC263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4091.872649681286,"d":"(4,092)"}},{"$f":"-MIN(AD267+AD268,AD263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4263.7313009679,"d":"(4,264)"}},{"$f":"-MIN(AE267+AE268,AE263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4442.8080156085525,"d":"(4,443)"}},{"$f":"-MIN(AF267+AF268,AF263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4629.405952264111,"d":"(4,629)"}},{"$f":"-MIN(AG267+AG268,AG263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4823.841002259205,"d":"(4,824)"}},{"$f":"-MIN(AH267+AH268,AH263*'Biblioteca impostos'!$E$10/100)","v":{"v":-5026.442324354091,"d":"(5,026)"}},{"$f":"-MIN(AI267+AI268,AI263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4995.206211138553,"d":"(4,995)"}},{"$f":"-MIN(AJ267+AJ268,AJ263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4952.479620152751,"d":"(4,952)"}},{"$f":"-MIN(AK267+AK268,AK263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4897.352451767691,"d":"(4,897)"}},{"$f":"-MIN(AL267+AL268,AL263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AM267+AM268,AM263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AN267+AN268,AN263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AO267+AO268,AO263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AP267+AP268,AP263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AQ267+AQ268,AQ263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AR267+AR268,AR263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AS267+AS268,AS263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AT267+AT268,AT263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AU267+AU268,AU263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AV267+AV268,AV263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AW267+AW268,AW263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AX267+AX268,AX263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AY267+AY268,AY263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AZ267+AZ268,AZ263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BA267+BA268,BA263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BB267+BB268,BB263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BC267+BC268,BC263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BD267+BD268,BD263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BE267+BE268,BE263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BF267+BF268,BF263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BG267+BG268,BG263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BH267+BH268,BH263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BI267+BI268,BI263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BJ267+BJ268,BJ263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BK267+BK268,BK263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BL267+BL268,BL263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BM267+BM268,BM263*'Biblioteca impostos'!$E$10/100)","v":0}]
[{"$nulls":3},"Creditos finais",null,null,{"$f":"SUM(G267:G269)","v":0},{"$f":"SUM(H267:H269)","v":0},{"$f":"SUM(I267:I269)","v":0},0,{"v":6077.266300807981,"d":"6,077"},{"v":12445.650963890515,"d":"12,446"},{"v":5274.934663572187,"d":"5,275"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"COFINS",{"$nulls":3},{"$f":"-(G263*'Biblioteca impostos'!$F$10/100+G274)","v":0},{"$f":"-(H263*'Biblioteca impostos'!$F$10/100+H274)","v":0},{"$f":"-(I263*'Biblioteca impostos'!$F$10/100+I274)","v":0},{"$f":"-(J263*'Biblioteca impostos'!$F$10/100+J274)","v":0},{"$f":"-(K263*'Biblioteca impostos'!$F$10/100+K274)","v":0},{"$f":"-(L263*'Biblioteca impostos'!$F$10/100+L274)","v":0},{"$f":"-(M263*'Biblioteca impostos'!$F$10/100+M274)","v":{"v":-13239.716200892752,"d":"(13,240)"}},{"$f":"-(N263*'Biblioteca impostos'!$F$10/100+N274)","v":{"v":-37764.197362887964,"d":"(37,764)"}},{"$f":"-(O263*'Biblioteca impostos'!$F$10/100+O274)","v":{"v":-39350.29365212927,"d":"(39,350)"}},{"$f":"-(P263*'Biblioteca impostos'!$F$10/100+P274)","v":{"v":-40801.36085251081,"d":"(40,801)"}},{"$f":"-(Q263*'Biblioteca impostos'!$F$10/100+Q274)","v":{"v":-42515.01800831626,"d":"(42,515)"}},{"$f":"-(R263*'Biblioteca impostos'!$F$10/100+R274)","v":{"v":-44300.648764665544,"d":"(44,301)"}},{"$f":"-(S263*'Biblioteca impostos'!$F$10/100+S274)","v":{"v":-46161.276012781505,"d":"(46,161)"}},{"$f":"-(T263*'Biblioteca impostos'!$F$10/100+T274)","v":{"v":-48100.04960531832,"d":"(48,100)"}},{"$f":"-(U263*'Biblioteca impostos'!$F$10/100+U274)","v":{"v":-50120.2516887417,"d":"(50,120)"}},{"$f":"-(V263*'Biblioteca impostos'!$F$10/100+V274)","v":{"v":-52225.302259668846,"d":"(52,225)"}},{"$f":"-(W263*'Biblioteca impostos'!$F$10/100+W274)","v":{"v":-54418.764954574945,"d":"(54,419)"}},{"$f":"-(X263*'Biblioteca impostos'!$F$10/100+X274)","v":{"v":-56704.35308266709,"d":"(56,704)"}},{"$f":"-(Y263*'Biblioteca impostos'!$F$10/100+Y274)","v":{"v":-59085.93591213912,"d":"(59,086)"}},{"$f":"-(Z263*'Biblioteca impostos'!$F$10/100+Z274)","v":{"v":-61567.545220448956,"d":"(61,568)"}},{"$f":"-(AA263*'Biblioteca impostos'!$F$10/100+AA274)","v":{"v":-64153.38211970782,"d":"(64,153)"}},{"$f":"-(AB263*'Biblioteca impostos'!$F$10/100+AB274)","v":{"v":-66847.82416873556,"d":"(66,848)"}},{"$f":"-(AC263*'Biblioteca impostos'!$F$10/100+AC274)","v":{"v":-69655.43278382244,"d":"(69,655)"}},{"$f":"-(AD263*'Biblioteca impostos'!$F$10/100+AD274)","v":{"v":-72580.96096074297,"d":"(72,581)"}},{"$f":"-(AE263*'Biblioteca impostos'!$F$10/100+AE274)","v":{"v":-75629.36132109418,"d":"(75,629)"}},{"$f":"-(AF263*'Biblioteca impostos'!$F$10/100+AF274)","v":{"v":-78805.79449658013,"d":"(78,806)"}},{"$f":"-(AG263*'Biblioteca impostos'!$F$10/100+AG274)","v":{"v":-82115.63786543653,"d":"(82,116)"}},{"$f":"-(AH263*'Biblioteca impostos'!$F$10/100+AH274)","v":{"v":-85564.49465578489,"d":"(85,564)"}},{"$f":"-(AI263*'Biblioteca impostos'!$F$10/100+AI274)","v":{"v":-89598.83377830675,"d":"(89,599)"}},{"$f":"-(AJ263*'Biblioteca impostos'!$F$10/100+AJ274)","v":{"v":-93821.12161854771,"d":"(93,821)"}},{"$f":"-(AK263*'Biblioteca impostos'!$F$10/100+AK274)","v":{"v":-98240.02929458392,"d":"(98,240)"}},{"$f":"-(AL263*'Biblioteca impostos'!$F$10/100+AL274)","v":0},{"$f":"-(AM263*'Biblioteca impostos'!$F$10/100+AM274)","v":0},{"$f":"-(AN263*'Biblioteca impostos'!$F$10/100+AN274)","v":0},{"$f":"-(AO263*'Biblioteca impostos'!$F$10/100+AO274)","v":0},{"$f":"-(AP263*'Biblioteca impostos'!$F$10/100+AP274)","v":0},{"$f":"-(AQ263*'Biblioteca impostos'!$F$10/100+AQ274)","v":0},{"$f":"-(AR263*'Biblioteca impostos'!$F$10/100+AR274)","v":0},{"$f":"-(AS263*'Biblioteca impostos'!$F$10/100+AS274)","v":0},{"$f":"-(AT263*'Biblioteca impostos'!$F$10/100+AT274)","v":0},{"$f":"-(AU263*'Biblioteca impostos'!$F$10/100+AU274)","v":0},{"$f":"-(AV263*'Biblioteca impostos'!$F$10/100+AV274)","v":0},{"$f":"-(AW263*'Biblioteca impostos'!$F$10/100+AW274)","v":0},{"$f":"-(AX263*'Biblioteca impostos'!$F$10/100+AX274)","v":0},{"$f":"-(AY263*'Biblioteca impostos'!$F$10/100+AY274)","v":0},{"$f":"-(AZ263*'Biblioteca impostos'!$F$10/100+AZ274)","v":0},{"$f":"-(BA263*'Biblioteca impostos'!$F$10/100+BA274)","v":0},{"$f":"-(BB263*'Biblioteca impostos'!$F$10/100+BB274)","v":0},{"$f":"-(BC263*'Biblioteca impostos'!$F$10/100+BC274)","v":0},{"$f":"-(BD263*'Biblioteca impostos'!$F$10/100+BD274)","v":0},{"$f":"-(BE263*'Biblioteca impostos'!$F$10/100+BE274)","v":0},{"$f":"-(BF263*'Biblioteca impostos'!$F$10/100+BF274)","v":0},{"$f":"-(BG263*'Biblioteca impostos'!$F$10/100+BG274)","v":0},{"$f":"-(BH263*'Biblioteca impostos'!$F$10/100+BH274)","v":0},{"$f":"-(BI263*'Biblioteca impostos'!$F$10/100+BI274)","v":0},{"$f":"-(BJ263*'Biblioteca impostos'!$F$10/100+BJ274)","v":0},{"$f":"-(BK263*'Biblioteca impostos'!$F$10/100+BK274)","v":0},{"$f":"-(BL263*'Biblioteca impostos'!$F$10/100+BL274)","v":0},{"$f":"-(BM263*'Biblioteca impostos'!$F$10/100+BM274)","v":0}]
[{"$nulls":3},"Creditos iniciais",null,null,0,{"$f":"G275","v":0},{"$f":"H275","v":0},0,0,{"v":11049.575092378147,"d":"11,050"},{"v":22940.602751570874,"d":"22,941"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"(+) Criados",null,null,{"$f":"-(G60+G64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(G61+G66+G67+G68+G131+G142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(H60+H64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(H61+H66+H67+H68+H131+H142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(I60+I64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(I61+I66+I67+I68+I131+I142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(J60+J64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(J61+J66+J67+J68+J131+J142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(K60+K64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(K61+K66+K67+K68+K131+K142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11049.575092378147,"d":"11,050"}},{"$f":"-(L60+L64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(L61+L66+L67+L68+L131+L142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11891.027659192727,"d":"11,891"}},{"$f":"-(M60+M64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(M61+M66+M67+M68+M131+M142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":6311.421912915619,"d":"6,311"}},{"$f":"-(N60+N64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(N61+N66+N67+N68+N131+N142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":6512.196618837206,"d":"6,512"}},{"$f":"-(O60+O64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(O61+O66+O67+O68+O131+O142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":6785.708876828372,"d":"6,786"}},{"$f":"-(P60+P64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(P61+P66+P67+P68+P131+P142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":7272.353782663049,"d":"7,272"}},{"$f":"-(Q60+Q64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Q61+Q66+Q67+Q68+Q131+Q142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":7577.792641534897,"d":"7,578"}},{"$f":"-(R60+R64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(R61+R66+R67+R68+R131+R142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":7896.059932479362,"d":"7,896"}},{"$f":"-(S60+S64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(S61+S66+S67+S68+S131+S142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":8227.694449643495,"d":"8,228"}},{"$f":"-(T60+T64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(T61+T66+T67+T68+T131+T142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":8573.25761652852,"d":"8,573"}},{"$f":"-(U60+U64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(U61+U66+U67+U68+U131+U142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":8933.33443642272,"d":"8,933"}},{"$f":"-(V60+V64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(V61+V66+V67+V68+V131+V142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":9308.534482752475,"d":"9,309"}},{"$f":"-(W60+W64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(W61+W66+W67+W68+W131+W142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":9699.492931028079,"d":"9,699"}},{"$f":"-(X60+X64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(X61+X66+X67+X68+X131+X142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":10106.871634131257,"d":"10,107"}},{"$f":"-(Y60+Y64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Y61+Y66+Y67+Y68+Y131+Y142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":10531.360242764771,"d":"10,531"}},{"$f":"-(Z60+Z64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Z61+Z66+Z67+Z68+Z131+Z142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":10973.677372960894,"d":"10,974"}},{"$f":"-(AA60+AA64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AA61+AA66+AA67+AA68+AA131+AA142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11434.57182262525,"d":"11,435"}},{"$f":"-(AB60+AB64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AB61+AB66+AB67+AB68+AB131+AB142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11914.823839175513,"d":"11,915"}},{"$f":"-(AC60+AC64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AC61+AC66+AC67+AC68+AC131+AC142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":12415.24644042088,"d":"12,415"}},{"$f":"-(AD60+AD64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AD61+AD66+AD67+AD68+AD131+AD142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":12936.686790918562,"d":"12,937"}},{"$f":"-(AE60+AE64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AE61+AE66+AE67+AE68+AE131+AE142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":13480.02763613714,"d":"13,480"}},{"$f":"-(AF60+AF64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AF61+AF66+AF67+AF68+AF131+AF142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":14046.188796854902,"d":"14,046"}},{"$f":"-(AG60+AG64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AG61+AG66+AG67+AG68+AG131+AG142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":14636.128726322808,"d":"14,636"}},{"$f":"-(AH60+AH64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AH61+AH66+AH67+AH68+AH131+AH142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15250.846132828367,"d":"15,251"}},{"$f":"-(AI60+AI64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AI61+AI66+AI67+AI68+AI131+AI142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15450.75132342823,"d":"15,451"}},{"$f":"-(AJ60+AJ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AJ61+AJ66+AJ67+AJ68+AJ131+AJ142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15640.546057460178,"d":"15,641"}},{"$f":"-(AK60+AK64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AK61+AK66+AK67+AK68+AK131+AK142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15819.028423816279,"d":"15,819"}},{"$f":"-(AL60+AL64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AL61+AL66+AL67+AL68+AL131+AL142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AM60+AM64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AM61+AM66+AM67+AM68+AM131+AM142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AN60+AN64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AN61+AN66+AN67+AN68+AN131+AN142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AO60+AO64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AO61+AO66+AO67+AO68+AO131+AO142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AP60+AP64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AP61+AP66+AP67+AP68+AP131+AP142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AQ60+AQ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AQ61+AQ66+AQ67+AQ68+AQ131+AQ142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AR60+AR64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AR61+AR66+AR67+AR68+AR131+AR142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AS60+AS64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AS61+AS66+AS67+AS68+AS131+AS142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AT60+AT64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AT61+AT66+AT67+AT68+AT131+AT142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AU60+AU64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AU61+AU66+AU67+AU68+AU131+AU142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AV60+AV64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AV61+AV66+AV67+AV68+AV131+AV142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AW60+AW64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AW61+AW66+AW67+AW68+AW131+AW142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AX60+AX64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AX61+AX66+AX67+AX68+AX131+AX142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AY60+AY64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AY61+AY66+AY67+AY68+AY131+AY142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AZ60+AZ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AZ61+AZ66+AZ67+AZ68+AZ131+AZ142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BA60+BA64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BA61+BA66+BA67+BA68+BA131+BA142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BB60+BB64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BB61+BB66+BB67+BB68+BB131+BB142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BC60+BC64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BC61+BC66+BC67+BC68+BC131+BC142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BD60+BD64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BD61+BD66+BD67+BD68+BD131+BD142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BE60+BE64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BE61+BE66+BE67+BE68+BE131+BE142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BF60+BF64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BF61+BF66+BF67+BF68+BF131+BF142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BG60+BG64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BG61+BG66+BG67+BG68+BG131+BG142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BH60+BH64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BH61+BH66+BH67+BH68+BH131+BH142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BI60+BI64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BI61+BI66+BI67+BI68+BI131+BI142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BJ60+BJ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BJ61+BJ66+BJ67+BJ68+BJ131+BJ142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BK60+BK64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BK61+BK66+BK67+BK68+BK131+BK142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BL60+BL64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BL61+BL66+BL67+BL68+BL131+BL142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BM60+BM64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BM61+BM66+BM67+BM68+BM131+BM142)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0}]
[{"$nulls":3},"(-) Utilizados",null,null,{"$f":"-MIN(G272+G273,G263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(H272+H273,H263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(I272+I273,I263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(J272+J273,J263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(K272+K273,K263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(L272+L273,L263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(M272+M273,M263*'Biblioteca impostos'!$F$10/100)","v":{"v":-29252.024664486493,"d":"(29,252)"}},{"$f":"-MIN(N272+N273,N263*'Biblioteca impostos'!$F$10/100)","v":{"v":-6512.196618837206,"d":"(6,512)"}},{"$f":"-MIN(O272+O273,O263*'Biblioteca impostos'!$F$10/100)","v":{"v":-6785.708876828372,"d":"(6,786)"}},{"$f":"-MIN(P272+P273,P263*'Biblioteca impostos'!$F$10/100)","v":{"v":-7272.353782663049,"d":"(7,272)"}},{"$f":"-MIN(Q272+Q273,Q263*'Biblioteca impostos'!$F$10/100)","v":{"v":-7577.792641534897,"d":"(7,578)"}},{"$f":"-MIN(R272+R273,R263*'Biblioteca impostos'!$F$10/100)","v":{"v":-7896.059932479362,"d":"(7,896)"}},{"$f":"-MIN(S272+S273,S263*'Biblioteca impostos'!$F$10/100)","v":{"v":-8227.694449643495,"d":"(8,228)"}},{"$f":"-MIN(T272+T273,T263*'Biblioteca impostos'!$F$10/100)","v":{"v":-8573.25761652852,"d":"(8,573)"}},{"$f":"-MIN(U272+U273,U263*'Biblioteca impostos'!$F$10/100)","v":{"v":-8933.33443642272,"d":"(8,933)"}},{"$f":"-MIN(V272+V273,V263*'Biblioteca impostos'!$F$10/100)","v":{"v":-9308.534482752475,"d":"(9,309)"}},{"$f":"-MIN(W272+W273,W263*'Biblioteca impostos'!$F$10/100)","v":{"v":-9699.492931028079,"d":"(9,699)"}},{"$f":"-MIN(X272+X273,X263*'Biblioteca impostos'!$F$10/100)","v":{"v":-10106.871634131257,"d":"(10,107)"}},{"$f":"-MIN(Y272+Y273,Y263*'Biblioteca impostos'!$F$10/100)","v":{"v":-10531.360242764771,"d":"(10,531)"}},{"$f":"-MIN(Z272+Z273,Z263*'Biblioteca impostos'!$F$10/100)","v":{"v":-10973.677372960894,"d":"(10,974)"}},{"$f":"-MIN(AA272+AA273,AA263*'Biblioteca impostos'!$F$10/100)","v":{"v":-11434.57182262525,"d":"(11,435)"}},{"$f":"-MIN(AB272+AB273,AB263*'Biblioteca impostos'!$F$10/100)","v":{"v":-11914.823839175513,"d":"(11,915)"}},{"$f":"-MIN(AC272+AC273,AC263*'Biblioteca impostos'!$F$10/100)","v":{"v":-12415.24644042088,"d":"(12,415)"}},{"$f":"-MIN(AD272+AD273,AD263*'Biblioteca impostos'!$F$10/100)","v":{"v":-12936.686790918562,"d":"(12,937)"}},{"$f":"-MIN(AE272+AE273,AE263*'Biblioteca impostos'!$F$10/100)","v":{"v":-13480.02763613714,"d":"(13,480)"}},{"$f":"-MIN(AF272+AF273,AF263*'Biblioteca impostos'!$F$10/100)","v":{"v":-14046.188796854902,"d":"(14,046)"}},{"$f":"-MIN(AG272+AG273,AG263*'Biblioteca impostos'!$F$10/100)","v":{"v":-14636.128726322808,"d":"(14,636)"}},{"$f":"-MIN(AH272+AH273,AH263*'Biblioteca impostos'!$F$10/100)","v":{"v":-15250.846132828367,"d":"(15,251)"}},{"$f":"-MIN(AI272+AI273,AI263*'Biblioteca impostos'!$F$10/100)","v":{"v":-15450.75132342823,"d":"(15,451)"}},{"$f":"-MIN(AJ272+AJ273,AJ263*'Biblioteca impostos'!$F$10/100)","v":{"v":-15640.546057460178,"d":"(15,641)"}},{"$f":"-MIN(AK272+AK273,AK263*'Biblioteca impostos'!$F$10/100)","v":{"v":-15819.028423816279,"d":"(15,819)"}},{"$f":"-MIN(AL272+AL273,AL263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AM272+AM273,AM263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AN272+AN273,AN263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AO272+AO273,AO263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AP272+AP273,AP263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AQ272+AQ273,AQ263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AR272+AR273,AR263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AS272+AS273,AS263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AT272+AT273,AT263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AU272+AU273,AU263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AV272+AV273,AV263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AW272+AW273,AW263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AX272+AX273,AX263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AY272+AY273,AY263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AZ272+AZ273,AZ263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BA272+BA273,BA263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BB272+BB273,BB263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BC272+BC273,BC263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BD272+BD273,BD263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BE272+BE273,BE263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BF272+BF273,BF263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BG272+BG273,BG263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BH272+BH273,BH263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BI272+BI273,BI263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BJ272+BJ273,BJ263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BK272+BK273,BK263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BL272+BL273,BL263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BM272+BM273,BM263*'Biblioteca impostos'!$F$10/100)","v":0}]
[{"$nulls":3},"Creditos finais",null,null,{"$f":"SUM(G272:G274)","v":0},{"$f":"SUM(H272:H274)","v":0},{"$f":"SUM(I272:I274)","v":0},0,{"v":11049.575092378147,"d":"11,050"},{"v":22940.602751570874,"d":"22,941"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita liquida",{"$nulls":4},{"$f":"G263+G264","v":0},0,0,0,0,0,{"v":545862.1372909396,"d":"545,862"},{"v":542587.6144963101,"d":"542,588"},{"v":559879.8123857131,"d":"559,880"},{"v":583707.3144620752,"d":"583,707"},{"v":608223.0216694823,"d":"608,223"},{"v":633768.3885796007,"d":"633,768"},{"v":660386.6608999439,"d":"660,387"},{"v":688122.9006577415,"d":"688,123"},{"v":717024.0624853667,"d":"717,024"},{"v":747139.0731097521,"d":"747,139"},{"v":778518.9141803618,"d":"778,519"},{"v":811216.708575937,"d":"811,217"},{"v":845287.8103361264,"d":"845,288"},{"v":880789.8983702437,"d":"880,790"},{"v":917783.074101794,"d":"917,783"},{"v":956329.9632140695,"d":"956,330"},{"v":996495.8216690604,"d":"996,496"},{"v":1038348.6461791609,"d":"1,038,349"},{"v":1081959.2893186857,"d":"1,081,959"},{"v":1127401.5794700703,"d":"1,127,402"},{"v":1174752.4458078137,"d":"1,174,752"},{"v":1224092.0485317418,"d":"1,224,092"},{"v":1274820.9375322578,"d":"1,274,821"},{"v":1327651.754835207,"d":"1,327,652"},{"v":1382671.576657797,"d":"1,382,672"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos tirando captação de capital",{"$nulls":4},{"$f":"G59+G63+G71+G81","v":0},0,0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":-204575.67962546193,"d":"(204,576)"},{"v":-213137.0905198944,"d":"(213,137)"},{"v":-222088.84832173,"d":"(222,089)"},{"v":-231416.5799512427,"d":"(231,417)"},{"v":-241136.0763091949,"d":"(241,136)"},{"v":-251263.7915141811,"d":"(251,264)"},{"v":-261816.87075777666,"d":"(261,817)"},{"v":-272813.1793296033,"d":"(272,813)"},{"v":-284271.3328614466,"d":"(284,271)"},{"v":-296210.7288416274,"d":"(296,211)"},{"v":-308651.57945297577,"d":"(308,652)"},{"v":-321614.9457900008,"d":"(321,615)"},{"v":-335122.7735131808,"d":"(335,123)"},{"v":-349197.9300007344,"d":"(349,198)"},{"v":-363864.24306076526,"d":"(363,864)"},{"v":-379146.5412693175,"d":"(379,147)"},{"v":-395070.6960026287,"d":"(395,071)"},{"v":-411663.6652347393,"d":"(411,664)"},{"v":-428953.5391745982,"d":"(428,954)"},{"v":-446969.58781993133,"d":"(446,970)"},{"v":-465742.3105083686,"d":"(465,742)"},{"v":-485303.48754972004,"d":"(485,303)"},{"v":-505686.23402680835,"d":"(505,686)"},{"v":-526925.0558559343,"d":"(526,925)"},{"v":-549055.9082018837,"d":"(549,056)"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$nulls":4},{"$f":"G276+G277","v":0},{"$f":"H276+H277","v":0},{"$f":"I276+I277","v":0},0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":341286.45766547765,"d":"341,286"},{"v":329450.52397641574,"d":"329,451"},{"v":337790.96406398306,"d":"337,791"},{"v":352290.7345108326,"d":"352,291"},{"v":367086.94536028744,"d":"367,087"},{"v":382504.59706541966,"d":"382,505"},{"v":398569.79014216724,"d":"398,570"},{"v":415309.72132813814,"d":"415,310"},{"v":432752.7296239201,"d":"432,753"},{"v":450928.3442681247,"d":"450,928"},{"v":469867.334727386,"d":"469,867"},{"v":489601.7627859362,"d":"489,602"},{"v":510165.0368229456,"d":"510,165"},{"v":531591.9683695093,"d":"531,592"},{"v":553918.8310410287,"d":"553,919"},{"v":577183.421944752,"d":"577,183"},{"v":601425.1256664316,"d":"601,425"},{"v":626684.9809444216,"d":"626,685"},{"v":653005.7501440875,"d":"653,006"},{"v":680431.991650139,"d":"680,432"},{"v":709010.1352994451,"d":"709,010"},{"v":738788.5609820217,"d":"738,789"},{"v":769134.7035054495,"d":"769,135"},{"v":800726.6989792727,"d":"800,727"},{"v":833615.6684559133,"d":"833,616"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation/amortização",{"$nulls":4},{"$f":"SUM(G280:G285)","v":0},{"$f":"SUM(H280:H285)","v":0},{"$f":"SUM(I280:I285)","v":0},0,0,0,{"v":-123285.05376597276,"d":"(123,285)"},{"v":-124543.99926790548,"d":"(124,544)"},{"v":-124543.99926790548,"d":"(124,544)"},{"v":-118435.89604948828,"d":"(118,436)"},{"v":-100949.81418812039,"d":"(100,950)"},{"v":-83093.72683456598,"d":"(83,094)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-82714.01167084345,"d":"(82,714)"},{"v":-45882.09469624963,"d":"(45,882)"},{"v":-8270.81435847339,"d":"(8,271)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Desenvolvimento e licenciamento",null,null,{"$f":"-G555","v":0},{"$f":"-H555","v":0},{"$f":"-I555","v":0},0,0,0,{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Construção civil",null,null,{"$f":"-G556","v":0},{"$f":"-H556","v":0},0,0,0,0,{"v":-7391.584020263201,"d":"(7,392)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento e material",null,null,{"$f":"-G557","v":0},0,0,0,0,0,{"v":-74443.19731237006,"d":"(74,443)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-75243.01270241012,"d":"(75,243)"},{"v":-38411.0957278163,"d":"(38,411)"},{"v":-799.8153900400581,"d":"(800)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamentos móveis",null,null,{"$f":"-G558","v":0},0,0,0,0,0,{"v":-1323.63387359626,"d":"(1,324)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-682.966735213533,"d":"(683)"},{"v":-14.221081053764866,"d":"(14)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",null,null,{"$f":"-G559","v":0},0,0,0,0,0,{"v":-34018.53534132603,"d":"(34,019)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-17552.835782063412,"d":"(17,553)"},{"v":-365.4940826687598,"d":"(365)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Reinvestmentos",null,null,{"$f":"-G560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Provisão para decomissionamento",{"$nulls":4},{"$f":"G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-72845.73458999135,"d":"(72,846)"},{"v":-75905.25544277098,"d":"(75,905)"},{"v":-79093.27617136737,"d":"(79,093)"},{"v":-82415.1937705648,"d":"(82,415)"},{"v":-85876.63190892854,"d":"(85,877)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",{"$nulls":4},{"$f":"G278+G279+G286","v":0},{"$f":"H278+H279+H286","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":218001.4038995049,"d":"218,001"},{"v":204906.52470851026,"d":"204,907"},{"v":213246.96479607758,"d":"213,247"},{"v":233854.8384613443,"d":"233,855"},{"v":266137.131172167,"d":"266,137"},{"v":299410.8702308537,"d":"299,411"},{"v":315855.7784713238,"d":"315,856"},{"v":332595.7096572947,"d":"332,596"},{"v":350038.71795307664,"d":"350,039"},{"v":405046.2495718751,"d":"405,046"},{"v":461596.5203689126,"d":"461,597"},{"v":482130.7638175028,"d":"482,131"},{"v":502694.0378545122,"d":"502,694"},{"v":524120.96940107597,"d":"524,121"},{"v":546447.8320725954,"d":"546,448"},{"v":569712.4229763186,"d":"569,712"},{"v":593954.1266979983,"d":"593,954"},{"v":619213.9819759883,"d":"619,214"},{"v":645534.7511756541,"d":"645,535"},{"v":672960.9926817056,"d":"672,961"},{"v":628693.4017410204,"d":"628,693"},{"v":655412.3065708174,"d":"655,412"},{"v":682570.4283656487,"d":"682,570"},{"v":710840.5062402745,"d":"710,841"},{"v":743925.1374718124,"d":"743,925"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros acumulados",{"$nulls":4},{"$f":"G102","v":0},0,0,0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBT",{"$nulls":4},{"$f":"G287+G288","v":0},{"$f":"H287+H288","v":0},{"$f":"I287+I288","v":0},0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":148147.2554856223,"d":"148,147"},{"v":138634.64031585242,"d":"138,635"},{"v":150557.34442464449,"d":"150,557"},{"v":174747.48211113596,"d":"174,747"},{"v":210612.03884318343,"d":"210,612"},{"v":247468.04192309483,"d":"247,468"},{"v":267495.2141847897,"d":"267,495"},{"v":287817.40939198533,"d":"287,817"},{"v":308842.68170899205,"d":"308,843"},{"v":367432.47734901524,"d":"367,432"},{"v":427565.0121672775,"d":"427,565"},{"v":451681.5196370925,"d":"451,682"},{"v":475827.0576953266,"d":"475,827"},{"v":500836.2532631151,"d":"500,836"},{"v":526745.3799558593,"d":"526,745"},{"v":553592.2348808072,"d":"553,592"},{"v":581416.2026237117,"d":"581,416"},{"v":610258.3219229263,"d":"610,258"},{"v":640161.355143817,"d":"640,161"},{"v":671169.8606710932,"d":"671,170"},{"v":628693.4017410204,"d":"628,693"},{"v":655412.3065708174,"d":"655,412"},{"v":682570.4283656487,"d":"682,570"},{"v":710840.5062402745,"d":"710,841"},{"v":743925.1374718124,"d":"743,925"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Lucro tributável",null,null,{"$f":"IF(G289<0,0,G289+G293)","v":0},{"$f":"IF(H289<0,0,H289+H293)","v":0},{"$f":"IF(I289<0,0,I289+I293)","v":0},0,0,0,{"v":103703.07883993561,"d":"103,703"},{"v":97044.2482210967,"d":"97,044"},{"v":142739.75027913635,"d":"142,740"},{"v":174747.48211113596,"d":"174,747"},{"v":210612.03884318343,"d":"210,612"},{"v":247468.04192309483,"d":"247,468"},{"v":267495.2141847897,"d":"267,495"},{"v":287817.40939198533,"d":"287,817"},{"v":308842.68170899205,"d":"308,843"},{"v":367432.47734901524,"d":"367,432"},{"v":427565.0121672775,"d":"427,565"},{"v":451681.5196370925,"d":"451,682"},{"v":475827.0576953266,"d":"475,827"},{"v":500836.2532631151,"d":"500,836"},{"v":526745.3799558593,"d":"526,745"},{"v":553592.2348808072,"d":"553,592"},{"v":581416.2026237117,"d":"581,416"},{"v":610258.3219229263,"d":"610,258"},{"v":640161.355143817,"d":"640,161"},{"v":671169.8606710932,"d":"671,170"},{"v":628693.4017410204,"d":"628,693"},{"v":655412.3065708174,"d":"655,412"},{"v":682570.4283656487,"d":"682,570"},{"v":710840.5062402745,"d":"710,841"},{"v":743925.1374718124,"d":"743,925"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos iniciais",null,null,0,{"$f":"G294","v":0},{"$f":"H294","v":0},0,0,{"v":16685.82746257982,"d":"16,686"},{"v":93852.16288595056,"d":"93,852"},{"v":49407.98624026387,"d":"49,408"},{"v":7817.594145508141,"d":"7,818"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"}]
[{"$nulls":3},"Créditos criados (+)",null,null,{"$f":"-MIN(G289,0)","v":0},{"$f":"-MIN(H289,0)","v":0},{"$f":"-MIN(I289,0)","v":0},0,{"v":16685.82746257982,"d":"16,686"},{"v":77166.33542337074,"d":"77,166"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15813.593700503945,"d":"15,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos consumidos (-) ",null,null,{"$f":"-IF(G289<0,0,MIN(30%*G289,G291+G292))","v":0},{"$f":"-IF(H289<0,0,MIN(30%*H289,H291+H292))","v":0},{"$f":"-IF(I289<0,0,MIN(30%*I289,I291+I292))","v":0},0,0,0,{"v":-44444.17664568669,"d":"(44,444)"},{"v":-41590.39209475573,"d":"(41,590)"},{"v":-7817.594145508141,"d":"(7,818)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos finais",null,null,{"$f":"G291+G292+G293","v":0},{"$f":"H291+H292+H293","v":0},{"$f":"I291+I292+I293","v":0},0,{"v":16685.82746257982,"d":"16,686"},{"v":93852.16288595056,"d":"93,852"},{"v":49407.98624026387,"d":"49,408"},{"v":7817.594145508141,"d":"7,818"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"},{"v":15813.593700503945,"d":"15,814"}]
[null,"Imposto de renda",{"$nulls":4},{"$f":"SUM(G296:G297)","v":0},{"$f":"SUM(H296:H297)","v":0},0,0,0,0,{"v":-35235.04680557811,"d":"(35,235)"},{"v":-32971.04439517288,"d":"(32,971)"},{"v":-48507.51509490636,"d":"(48,508)"},{"v":-59390.14391778622,"d":"(59,390)"},{"v":-71584.09320668236,"d":"(71,584)"},{"v":-84115.13425385224,"d":"(84,115)"},{"v":-90924.3728228285,"d":"(90,924)"},{"v":-97833.91919327501,"d":"(97,834)"},{"v":-104982.5117810573,"d":"(104,983)"},{"v":-124903.04229866518,"d":"(124,903)"},{"v":-145348.10413687435,"d":"(145,348)"},{"v":-153547.71667661145,"d":"(153,548)"},{"v":-161757.19961641106,"d":"(161,757)"},{"v":-170260.32610945916,"d":"(170,260)"},{"v":-179069.4291849922,"d":"(179,069)"},{"v":-188197.35985947447,"d":"(188,197)"},{"v":-197657.50889206197,"d":"(197,658)"},{"v":-207463.82945379496,"d":"(207,464)"},{"v":-217630.86074889777,"d":"(217,631)"},{"v":-228173.7526281717,"d":"(228,174)"},{"v":-213731.75659194693,"d":"(213,732)"},{"v":-222816.18423407793,"d":"(222,816)"},{"v":-232049.94564432057,"d":"(232,050)"},{"v":-241661.77212169336,"d":"(241,662)"},{"v":-252910.5467404162,"d":"(252,911)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"CSLL",null,null,{"$f":"-'Biblioteca impostos'!$AT$10*G290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*H290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*I290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*J290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*K290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*L290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*M290/100","v":{"v":-9333.277095594205,"d":"(9,333)"}},{"$f":"-'Biblioteca impostos'!$AT$10*N290/100","v":{"v":-8733.982339898703,"d":"(8,734)"}},{"$f":"-'Biblioteca impostos'!$AT$10*O290/100","v":{"v":-12846.577525122273,"d":"(12,847)"}},{"$f":"-'Biblioteca impostos'!$AT$10*P290/100","v":{"v":-15727.273390002236,"d":"(15,727)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Q290/100","v":{"v":-18955.08349588651,"d":"(18,955)"}},{"$f":"-'Biblioteca impostos'!$AT$10*R290/100","v":{"v":-22272.123773078536,"d":"(22,272)"}},{"$f":"-'Biblioteca impostos'!$AT$10*S290/100","v":{"v":-24074.569276631075,"d":"(24,075)"}},{"$f":"-'Biblioteca impostos'!$AT$10*T290/100","v":{"v":-25903.566845278678,"d":"(25,904)"}},{"$f":"-'Biblioteca impostos'!$AT$10*U290/100","v":{"v":-27795.841353809283,"d":"(27,796)"}},{"$f":"-'Biblioteca impostos'!$AT$10*V290/100","v":{"v":-33068.92296141137,"d":"(33,069)"}},{"$f":"-'Biblioteca impostos'!$AT$10*W290/100","v":{"v":-38480.851095054975,"d":"(38,481)"}},{"$f":"-'Biblioteca impostos'!$AT$10*X290/100","v":{"v":-40651.336767338325,"d":"(40,651)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Y290/100","v":{"v":-42824.435192579396,"d":"(42,824)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Z290/100","v":{"v":-45075.26279368036,"d":"(45,075)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AA290/100","v":{"v":-47407.08419602733,"d":"(47,407)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AB290/100","v":{"v":-49823.30113927265,"d":"(49,823)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AC290/100","v":{"v":-52327.45823613405,"d":"(52,327)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AD290/100","v":{"v":-54923.24897306337,"d":"(54,923)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AE290/100","v":{"v":-57614.52196294353,"d":"(57,615)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AF290/100","v":{"v":-60405.287460398395,"d":"(60,405)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AG290/100","v":{"v":-56582.40615669183,"d":"(56,582)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AH290/100","v":{"v":-58987.10759137357,"d":"(58,987)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AI290/100","v":{"v":-61431.33855290838,"d":"(61,431)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AJ290/100","v":{"v":-63975.64556162471,"d":"(63,976)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AK290/100","v":{"v":-66953.26237246313,"d":"(66,953)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AL290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AM290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AN290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AO290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AP290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AQ290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AR290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AS290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AT290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AU290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AV290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AW290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AX290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AY290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AZ290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BA290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BB290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BC290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BD290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BE290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BF290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BG290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BH290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BI290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BJ290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BK290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BL290/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BM290/100","v":0}]
[{"$nulls":3},"IRPJ",null,null,{"$f":"-('Biblioteca impostos'!$AU$10*G290+'Biblioteca impostos'!$AU$11*(MAX(G290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*H290+'Biblioteca impostos'!$AU$11*(MAX(H290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*I290+'Biblioteca impostos'!$AU$11*(MAX(I290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*J290+'Biblioteca impostos'!$AU$11*(MAX(J290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*K290+'Biblioteca impostos'!$AU$11*(MAX(K290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*L290+'Biblioteca impostos'!$AU$11*(MAX(L290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*M290+'Biblioteca impostos'!$AU$11*(MAX(M290-240,0)))/100","v":{"v":-25901.769709983902,"d":"(25,902)"}},{"$f":"-('Biblioteca impostos'!$AU$10*N290+'Biblioteca impostos'!$AU$11*(MAX(N290-240,0)))/100","v":{"v":-24237.062055274175,"d":"(24,237)"}},{"$f":"-('Biblioteca impostos'!$AU$10*O290+'Biblioteca impostos'!$AU$11*(MAX(O290-240,0)))/100","v":{"v":-35660.93756978409,"d":"(35,661)"}},{"$f":"-('Biblioteca impostos'!$AU$10*P290+'Biblioteca impostos'!$AU$11*(MAX(P290-240,0)))/100","v":{"v":-43662.87052778398,"d":"(43,663)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Q290+'Biblioteca impostos'!$AU$11*(MAX(Q290-240,0)))/100","v":{"v":-52629.00971079586,"d":"(52,629)"}},{"$f":"-('Biblioteca impostos'!$AU$10*R290+'Biblioteca impostos'!$AU$11*(MAX(R290-240,0)))/100","v":{"v":-61843.01048077371,"d":"(61,843)"}},{"$f":"-('Biblioteca impostos'!$AU$10*S290+'Biblioteca impostos'!$AU$11*(MAX(S290-240,0)))/100","v":{"v":-66849.80354619742,"d":"(66,850)"}},{"$f":"-('Biblioteca impostos'!$AU$10*T290+'Biblioteca impostos'!$AU$11*(MAX(T290-240,0)))/100","v":{"v":-71930.35234799633,"d":"(71,930)"}},{"$f":"-('Biblioteca impostos'!$AU$10*U290+'Biblioteca impostos'!$AU$11*(MAX(U290-240,0)))/100","v":{"v":-77186.67042724801,"d":"(77,187)"}},{"$f":"-('Biblioteca impostos'!$AU$10*V290+'Biblioteca impostos'!$AU$11*(MAX(V290-240,0)))/100","v":{"v":-91834.11933725381,"d":"(91,834)"}},{"$f":"-('Biblioteca impostos'!$AU$10*W290+'Biblioteca impostos'!$AU$11*(MAX(W290-240,0)))/100","v":{"v":-106867.25304181938,"d":"(106,867)"}},{"$f":"-('Biblioteca impostos'!$AU$10*X290+'Biblioteca impostos'!$AU$11*(MAX(X290-240,0)))/100","v":{"v":-112896.37990927312,"d":"(112,896)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Y290+'Biblioteca impostos'!$AU$11*(MAX(Y290-240,0)))/100","v":{"v":-118932.76442383166,"d":"(118,933)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Z290+'Biblioteca impostos'!$AU$11*(MAX(Z290-240,0)))/100","v":{"v":-125185.06331577878,"d":"(125,185)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AA290+'Biblioteca impostos'!$AU$11*(MAX(AA290-240,0)))/100","v":{"v":-131662.34498896485,"d":"(131,662)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AB290+'Biblioteca impostos'!$AU$11*(MAX(AB290-240,0)))/100","v":{"v":-138374.0587202018,"d":"(138,374)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AC290+'Biblioteca impostos'!$AU$11*(MAX(AC290-240,0)))/100","v":{"v":-145330.05065592792,"d":"(145,330)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AD290+'Biblioteca impostos'!$AU$11*(MAX(AD290-240,0)))/100","v":{"v":-152540.5804807316,"d":"(152,541)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AE290+'Biblioteca impostos'!$AU$11*(MAX(AE290-240,0)))/100","v":{"v":-160016.33878595426,"d":"(160,016)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AF290+'Biblioteca impostos'!$AU$11*(MAX(AF290-240,0)))/100","v":{"v":-167768.4651677733,"d":"(167,768)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AG290+'Biblioteca impostos'!$AU$11*(MAX(AG290-240,0)))/100","v":{"v":-157149.3504352551,"d":"(157,149)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AH290+'Biblioteca impostos'!$AU$11*(MAX(AH290-240,0)))/100","v":{"v":-163829.07664270434,"d":"(163,829)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AI290+'Biblioteca impostos'!$AU$11*(MAX(AI290-240,0)))/100","v":{"v":-170618.60709141218,"d":"(170,619)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AJ290+'Biblioteca impostos'!$AU$11*(MAX(AJ290-240,0)))/100","v":{"v":-177686.12656006866,"d":"(177,686)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AK290+'Biblioteca impostos'!$AU$11*(MAX(AK290-240,0)))/100","v":{"v":-185957.28436795308,"d":"(185,957)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AL290+'Biblioteca impostos'!$AU$11*(MAX(AL290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AM290+'Biblioteca impostos'!$AU$11*(MAX(AM290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AN290+'Biblioteca impostos'!$AU$11*(MAX(AN290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AO290+'Biblioteca impostos'!$AU$11*(MAX(AO290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AP290+'Biblioteca impostos'!$AU$11*(MAX(AP290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AQ290+'Biblioteca impostos'!$AU$11*(MAX(AQ290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AR290+'Biblioteca impostos'!$AU$11*(MAX(AR290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AS290+'Biblioteca impostos'!$AU$11*(MAX(AS290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AT290+'Biblioteca impostos'!$AU$11*(MAX(AT290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AU290+'Biblioteca impostos'!$AU$11*(MAX(AU290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AV290+'Biblioteca impostos'!$AU$11*(MAX(AV290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AW290+'Biblioteca impostos'!$AU$11*(MAX(AW290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AX290+'Biblioteca impostos'!$AU$11*(MAX(AX290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AY290+'Biblioteca impostos'!$AU$11*(MAX(AY290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AZ290+'Biblioteca impostos'!$AU$11*(MAX(AZ290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BA290+'Biblioteca impostos'!$AU$11*(MAX(BA290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BB290+'Biblioteca impostos'!$AU$11*(MAX(BB290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BC290+'Biblioteca impostos'!$AU$11*(MAX(BC290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BD290+'Biblioteca impostos'!$AU$11*(MAX(BD290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BE290+'Biblioteca impostos'!$AU$11*(MAX(BE290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BF290+'Biblioteca impostos'!$AU$11*(MAX(BF290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BG290+'Biblioteca impostos'!$AU$11*(MAX(BG290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BH290+'Biblioteca impostos'!$AU$11*(MAX(BH290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BI290+'Biblioteca impostos'!$AU$11*(MAX(BI290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BJ290+'Biblioteca impostos'!$AU$11*(MAX(BJ290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BK290+'Biblioteca impostos'!$AU$11*(MAX(BK290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BL290+'Biblioteca impostos'!$AU$11*(MAX(BL290-240,0)))/100","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BM290+'Biblioteca impostos'!$AU$11*(MAX(BM290-240,0)))/100","v":0}]
[null,"Lucro líquido",{"$nulls":4},{"$f":"G289+G295","v":0},{"$f":"H289+H295","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":112912.20868004419,"d":"112,912"},{"v":105663.59592067954,"d":"105,664"},{"v":102049.82932973813,"d":"102,050"},{"v":115357.33819334974,"d":"115,357"},{"v":139027.94563650107,"d":"139,028"},{"v":163352.9076692426,"d":"163,353"},{"v":176570.84136196118,"d":"176,571"},{"v":189983.49019871032,"d":"189,983"},{"v":203860.16992793477,"d":"203,860"},{"v":242529.43505035006,"d":"242,529"},{"v":282216.9080304032,"d":"282,217"},{"v":298133.802960481,"d":"298,134"},{"v":314069.85807891557,"d":"314,070"},{"v":330575.92715365597,"d":"330,576"},{"v":347675.95077086706,"d":"347,676"},{"v":365394.87502133276,"d":"365,395"},{"v":383758.69373164966,"d":"383,759"},{"v":402794.49246913136,"d":"402,794"},{"v":422530.49439491925,"d":"422,530"},{"v":442996.1080429215,"d":"442,996"},{"v":414961.64514907345,"d":"414,962"},{"v":432596.12233673944,"d":"432,596"},{"v":450520.48272132815,"d":"450,520"},{"v":469178.73411858117,"d":"469,179"},{"v":491014.5907313962,"d":"491,015"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- Depreciação",{"$nulls":4},{"$f":"-G279","v":0},{"$f":"-H279","v":0},0,0,0,0,{"v":123285.05376597276,"d":"123,285"},{"v":124543.99926790548,"d":"124,544"},{"v":124543.99926790548,"d":"124,544"},{"v":118435.89604948828,"d":"118,436"},{"v":100949.81418812039,"d":"100,950"},{"v":83093.72683456598,"d":"83,094"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":45882.09469624963,"d":"45,882"},{"v":8270.81435847339,"d":"8,271"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de caixa operacional",{"$nulls":4},{"$f":"G298+G299","v":0},{"$f":"H298+H299","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337074,"d":"(77,166)"},{"v":236197.26244601695,"d":"236,197"},{"v":230207.59518858502,"d":"230,208"},{"v":226593.82859764362,"d":"226,594"},{"v":233793.23424283802,"d":"233,793"},{"v":239977.75982462146,"d":"239,978"},{"v":246446.63450380857,"d":"246,447"},{"v":259284.85303280462,"d":"259,285"},{"v":272697.50186955376,"d":"272,698"},{"v":286574.18159877823,"d":"286,574"},{"v":288411.52974659967,"d":"288,412"},{"v":290487.7223888766,"d":"290,488"},{"v":305604.8019289144,"d":"305,605"},{"v":321540.8570473489,"d":"321,541"},{"v":338046.9261220893,"d":"338,047"},{"v":355146.9497393004,"d":"355,147"},{"v":372865.8739897661,"d":"372,866"},{"v":391229.692700083,"d":"391,230"},{"v":410265.4914375647,"d":"410,265"},{"v":430001.4933633526,"d":"430,001"},{"v":450467.1070113549,"d":"450,467"},{"v":422432.6441175068,"d":"422,433"},{"v":440067.1213051728,"d":"440,067"},{"v":457991.4816897615,"d":"457,991"},{"v":476649.7330870145,"d":"476,650"},{"v":494828.48980656866,"d":"494,828"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Simulação Incidência Não Cumulativa x Lucro Real com o subsídio Suam/Sudene"]
[]
[null,"Receita bruta",{"$nulls":4},{"$f":"G45","v":0},0,0,0,0,0,{"v":559101.8534918323,"d":"559,102"},{"v":582584.1313384891,"d":"582,584"},{"v":607052.6648547058,"d":"607,053"},{"v":632548.8767786034,"d":"632,549"},{"v":659115.9296033047,"d":"659,116"},{"v":686798.7986466436,"d":"686,799"},{"v":715644.3481898026,"d":"715,644"},{"v":745701.4108137742,"d":"745,701"},{"v":777020.8700679529,"d":"777,021"},{"v":809655.7466108069,"d":"809,656"},{"v":843661.2879684608,"d":"843,661"},{"v":879095.0620631361,"d":"879,095"},{"v":916017.054669788,"d":"916,017"},{"v":954489.7709659191,"d":"954,490"},{"v":994578.3413464878,"d":"994,578"},{"v":1036350.6316830404,"d":"1,036,351"},{"v":1079877.358213728,"d":"1,079,877"},{"v":1125232.2072587046,"d":"1,125,232"},{"v":1172491.95996357,"d":"1,172,492"},{"v":1221736.62228204,"d":"1,221,737"},{"v":1273049.5604178861,"d":"1,273,050"},{"v":1326517.6419554374,"d":"1,326,518"},{"v":1382231.3829175658,"d":"1,382,231"},{"v":1440285.1010001036,"d":"1,440,285"},{"v":1500777.075242108,"d":"1,500,777"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deduções",{"$nulls":4},{"$f":"G307+G308+G313","v":0},0,0,0,0,0,0,{"v":-12495.943611568147,"d":"(12,496)"},{"v":-43844.41561133125,"d":"(43,844)"},{"v":-45064.14190689952,"d":"(45,064)"},{"v":-46956.83586698929,"d":"(46,957)"},{"v":-48929.02297340285,"d":"(48,929)"},{"v":-50984.041938285765,"d":"(50,984)"},{"v":-53125.37169969376,"d":"(53,125)"},{"v":-55356.63731108091,"d":"(55,357)"},{"v":-57681.616078146304,"d":"(57,682)"},{"v":-60104.24395342846,"d":"(60,104)"},{"v":-62628.62219947245,"d":"(62,629)"},{"v":-65259.0243318503,"d":"(65,259)"},{"v":-67999.90335378802,"d":"(68,000)"},{"v":-70855.89929464711,"d":"(70,856)"},{"v":-73831.84706502232,"d":"(73,832)"},{"v":-76932.78464175324,"d":"(76,933)"},{"v":-80163.96159670685,"d":"(80,164)"},{"v":-83530.84798376854,"d":"(83,531)"},{"v":-87039.1435990868,"d":"(87,039)"},{"v":-90694.78763024851,"d":"(90,695)"},{"v":-94503.96871071897,"d":"(94,504)"},{"v":-99831.7456330875,"d":"(99,832)"},{"v":-105440.35081612933,"d":"(105,440)"},{"v":-111343.97563524985,"d":"(111,344)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ICMS",{"$nulls":3},{"$f":"H49","v":0},{"$f":"H101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PIS",{"$nulls":3},{"$f":"-(G305*'Biblioteca impostos'!$E$10/100+G311)","v":0},{"$f":"-(H305*'Biblioteca impostos'!$E$10/100+H311)","v":0},{"$f":"-(I305*'Biblioteca impostos'!$E$10/100+I311)","v":0},{"$f":"-(J305*'Biblioteca impostos'!$E$10/100+J311)","v":0},{"$f":"-(K305*'Biblioteca impostos'!$E$10/100+K311)","v":0},{"$f":"-(L305*'Biblioteca impostos'!$E$10/100+L311)","v":0},{"$f":"-(M305*'Biblioteca impostos'!$E$10/100+M311)","v":0},{"$f":"-(N305*'Biblioteca impostos'!$E$10/100+N311)","v":{"v":-2232.319479290987,"d":"(2,232)"}},{"$f":"-(O305*'Biblioteca impostos'!$E$10/100+O311)","v":{"v":-7822.5588168634295,"d":"(7,823)"}},{"$f":"-(P305*'Biblioteca impostos'!$E$10/100+P311)","v":{"v":-8040.201464017357,"d":"(8,040)"}},{"$f":"-(Q305*'Biblioteca impostos'!$E$10/100+Q311)","v":{"v":-8377.889925506086,"d":"(8,378)"}},{"$f":"-(R305*'Biblioteca impostos'!$E$10/100+R311)","v":{"v":-8729.761302377345,"d":"(8,730)"}},{"$f":"-(S305*'Biblioteca impostos'!$E$10/100+S311)","v":{"v":-9096.41127707719,"d":"(9,096)"}},{"$f":"-(T305*'Biblioteca impostos'!$E$10/100+T311)","v":{"v":-9478.46055071443,"d":"(9,478)"}},{"$f":"-(U305*'Biblioteca impostos'!$E$10/100+U311)","v":{"v":-9876.55589384444,"d":"(9,877)"}},{"$f":"-(V305*'Biblioteca impostos'!$E$10/100+V311)","v":{"v":-10291.371241385905,"d":"(10,291)"}},{"$f":"-(W305*'Biblioteca impostos'!$E$10/100+W311)","v":{"v":-10723.608833524113,"d":"(10,724)"}},{"$f":"-(X305*'Biblioteca impostos'!$E$10/100+X311)","v":{"v":-11174.000404532126,"d":"(11,174)"}},{"$f":"-(Y305*'Biblioteca impostos'!$E$10/100+Y311)","v":{"v":-11643.308421522474,"d":"(11,643)"}},{"$f":"-(Z305*'Biblioteca impostos'!$E$10/100+Z311)","v":{"v":-12132.327375226421,"d":"(12,132)"}},{"$f":"-(AA305*'Biblioteca impostos'!$E$10/100+AA311)","v":{"v":-12641.885124985929,"d":"(12,642)"}},{"$f":"-(AB305*'Biblioteca impostos'!$E$10/100+AB311)","v":{"v":-13172.844300235343,"d":"(13,173)"}},{"$f":"-(AC305*'Biblioteca impostos'!$E$10/100+AC311)","v":{"v":-13726.103760845228,"d":"(13,726)"}},{"$f":"-(AD305*'Biblioteca impostos'!$E$10/100+AD311)","v":{"v":-14302.600118800723,"d":"(14,303)"}},{"$f":"-(AE305*'Biblioteca impostos'!$E$10/100+AE311)","v":{"v":-14903.309323790352,"d":"(14,903)"}},{"$f":"-(AF305*'Biblioteca impostos'!$E$10/100+AF311)","v":{"v":-15529.248315389548,"d":"(15,529)"}},{"$f":"-(AG305*'Biblioteca impostos'!$E$10/100+AG311)","v":{"v":-16181.476744635913,"d":"(16,181)"}},{"$f":"-(AH305*'Biblioteca impostos'!$E$10/100+AH311)","v":{"v":-16861.098767910626,"d":"(16,861)"}},{"$f":"-(AI305*'Biblioteca impostos'!$E$10/100+AI311)","v":{"v":-17811.61160700128,"d":"(17,812)"}},{"$f":"-(AJ305*'Biblioteca impostos'!$E$10/100+AJ311)","v":{"v":-18812.22454634896,"d":"(18,812)"}},{"$f":"-(AK305*'Biblioteca impostos'!$E$10/100+AK311)","v":{"v":-19865.469289727087,"d":"(19,865)"}},{"$f":"-(AL305*'Biblioteca impostos'!$E$10/100+AL311)","v":0},{"$f":"-(AM305*'Biblioteca impostos'!$E$10/100+AM311)","v":0},{"$f":"-(AN305*'Biblioteca impostos'!$E$10/100+AN311)","v":0},{"$f":"-(AO305*'Biblioteca impostos'!$E$10/100+AO311)","v":0},{"$f":"-(AP305*'Biblioteca impostos'!$E$10/100+AP311)","v":0},{"$f":"-(AQ305*'Biblioteca impostos'!$E$10/100+AQ311)","v":0},{"$f":"-(AR305*'Biblioteca impostos'!$E$10/100+AR311)","v":0},{"$f":"-(AS305*'Biblioteca impostos'!$E$10/100+AS311)","v":0},{"$f":"-(AT305*'Biblioteca impostos'!$E$10/100+AT311)","v":0},{"$f":"-(AU305*'Biblioteca impostos'!$E$10/100+AU311)","v":0},{"$f":"-(AV305*'Biblioteca impostos'!$E$10/100+AV311)","v":0},{"$f":"-(AW305*'Biblioteca impostos'!$E$10/100+AW311)","v":0},{"$f":"-(AX305*'Biblioteca impostos'!$E$10/100+AX311)","v":0},{"$f":"-(AY305*'Biblioteca impostos'!$E$10/100+AY311)","v":0},{"$f":"-(AZ305*'Biblioteca impostos'!$E$10/100+AZ311)","v":0},{"$f":"-(BA305*'Biblioteca impostos'!$E$10/100+BA311)","v":0},{"$f":"-(BB305*'Biblioteca impostos'!$E$10/100+BB311)","v":0},{"$f":"-(BC305*'Biblioteca impostos'!$E$10/100+BC311)","v":0},{"$f":"-(BD305*'Biblioteca impostos'!$E$10/100+BD311)","v":0},{"$f":"-(BE305*'Biblioteca impostos'!$E$10/100+BE311)","v":0},{"$f":"-(BF305*'Biblioteca impostos'!$E$10/100+BF311)","v":0},{"$f":"-(BG305*'Biblioteca impostos'!$E$10/100+BG311)","v":0},{"$f":"-(BH305*'Biblioteca impostos'!$E$10/100+BH311)","v":0},{"$f":"-(BI305*'Biblioteca impostos'!$E$10/100+BI311)","v":0},{"$f":"-(BJ305*'Biblioteca impostos'!$E$10/100+BJ311)","v":0},{"$f":"-(BK305*'Biblioteca impostos'!$E$10/100+BK311)","v":0},{"$f":"-(BL305*'Biblioteca impostos'!$E$10/100+BL311)","v":0},{"$f":"-(BM305*'Biblioteca impostos'!$E$10/100+BM311)","v":0}]
[{"$nulls":3},"Creditos iniciais",null,null,0,{"$f":"G312","v":0},{"$f":"H312","v":0},0,0,{"v":6077.266300807981,"d":"6,077"},{"v":12445.650963890515,"d":"12,446"},{"v":5274.934663572187,"d":"5,275"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"(+) Criados",null,null,{"$f":"-(G60+G64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(G61+G66+G67+G68+G131+G142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(H60+H64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(H61+H66+H67+H68+H131+H142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(I60+I64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(I61+I66+I67+I68+I131+I142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(J60+J64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(J61+J66+J67+J68+J131+J142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(K60+K64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(K61+K66+K67+K68+K131+K142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":6077.266300807981,"d":"6,077"}},{"$f":"-(L60+L64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(L61+L66+L67+L68+L131+L142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":6368.384663082536,"d":"6,368"}},{"$f":"-(M60+M64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(M61+M66+M67+M68+M131+M142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2054.4642822969026,"d":"2,054"}},{"$f":"-(N60+N64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(N61+N66+N67+N68+N131+N142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2105.3840242218953,"d":"2,105"}},{"$f":"-(O60+O64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(O61+O66+O67+O68+O131+O142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2193.810153239215,"d":"2,194"}},{"$f":"-(P60+P64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(P61+P66+P67+P68+P131+P142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2396.8550028295995,"d":"2,397"}},{"$f":"-(Q60+Q64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Q61+Q66+Q67+Q68+Q131+Q142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2497.5229129484424,"d":"2,498"}},{"$f":"-(R60+R64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(R61+R66+R67+R68+R131+R142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2602.4188752922773,"d":"2,602"}},{"$f":"-(S60+S64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(S61+S66+S67+S68+S131+S142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2711.720468054553,"d":"2,712"}},{"$f":"-(T60+T64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(T61+T66+T67+T68+T131+T142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2825.6127277128444,"d":"2,826"}},{"$f":"-(U60+U64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(U61+U66+U67+U68+U131+U142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":2944.288462276784,"d":"2,944"}},{"$f":"-(V60+V64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(V61+V66+V67+V68+V131+V142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3067.948577692409,"d":"3,068"}},{"$f":"-(W60+W64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(W61+W66+W67+W68+W131+W142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3196.80241795549,"d":"3,197"}},{"$f":"-(X60+X64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(X61+X66+X67+X68+X131+X142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3331.0681195096213,"d":"3,331"}},{"$f":"-(Y60+Y64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Y61+Y66+Y67+Y68+Y131+Y142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3470.9729805290253,"d":"3,471"}},{"$f":"-(Z60+Z64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(Z61+Z66+Z67+Z68+Z131+Z142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3616.753845711244,"d":"3,617"}},{"$f":"-(AA60+AA64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AA61+AA66+AA67+AA68+AA131+AA142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3768.657507231116,"d":"3,769"}},{"$f":"-(AB60+AB64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AB61+AB66+AB67+AB68+AB131+AB142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":3926.9411225348244,"d":"3,927"}},{"$f":"-(AC60+AC64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AC61+AC66+AC67+AC68+AC131+AC142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4091.872649681286,"d":"4,092"}},{"$f":"-(AD60+AD64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AD61+AD66+AD67+AD68+AD131+AD142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4263.7313009679,"d":"4,264"}},{"$f":"-(AE60+AE64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AE61+AE66+AE67+AE68+AE131+AE142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4442.8080156085525,"d":"4,443"}},{"$f":"-(AF60+AF64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AF61+AF66+AF67+AF68+AF131+AF142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4629.405952264111,"d":"4,629"}},{"$f":"-(AG60+AG64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AG61+AG66+AG67+AG68+AG131+AG142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4823.841002259205,"d":"4,824"}},{"$f":"-(AH60+AH64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AH61+AH66+AH67+AH68+AH131+AH142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":5026.442324354091,"d":"5,026"}},{"$f":"-(AI60+AI64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AI61+AI66+AI67+AI68+AI131+AI142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4995.206211138553,"d":"4,995"}},{"$f":"-(AJ60+AJ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AJ61+AJ66+AJ67+AJ68+AJ131+AJ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4952.479620152751,"d":"4,952"}},{"$f":"-(AK60+AK64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AK61+AK66+AK67+AK68+AK131+AK142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":{"v":4897.352451767691,"d":"4,897"}},{"$f":"-(AL60+AL64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AL61+AL66+AL67+AL68+AL131+AL142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AM60+AM64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AM61+AM66+AM67+AM68+AM131+AM142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AN60+AN64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AN61+AN66+AN67+AN68+AN131+AN142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AO60+AO64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AO61+AO66+AO67+AO68+AO131+AO142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AP60+AP64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AP61+AP66+AP67+AP68+AP131+AP142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AQ60+AQ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AQ61+AQ66+AQ67+AQ68+AQ131+AQ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AR60+AR64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AR61+AR66+AR67+AR68+AR131+AR142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AS60+AS64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AS61+AS66+AS67+AS68+AS131+AS142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AT60+AT64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AT61+AT66+AT67+AT68+AT131+AT142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AU60+AU64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AU61+AU66+AU67+AU68+AU131+AU142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AV60+AV64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AV61+AV66+AV67+AV68+AV131+AV142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AW60+AW64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AW61+AW66+AW67+AW68+AW131+AW142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AX60+AX64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AX61+AX66+AX67+AX68+AX131+AX142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AY60+AY64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AY61+AY66+AY67+AY68+AY131+AY142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(AZ60+AZ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(AZ61+AZ66+AZ67+AZ68+AZ131+AZ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BA60+BA64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BA61+BA66+BA67+BA68+BA131+BA142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BB60+BB64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BB61+BB66+BB67+BB68+BB131+BB142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BC60+BC64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BC61+BC66+BC67+BC68+BC131+BC142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BD60+BD64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BD61+BD66+BD67+BD68+BD131+BD142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BE60+BE64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BE61+BE66+BE67+BE68+BE131+BE142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BF60+BF64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BF61+BF66+BF67+BF68+BF131+BF142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BG60+BG64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BG61+BG66+BG67+BG68+BG131+BG142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BH60+BH64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BH61+BH66+BH67+BH68+BH131+BH142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BI60+BI64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BI61+BI66+BI67+BI68+BI131+BI142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BJ60+BJ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BJ61+BJ66+BJ67+BJ68+BJ131+BJ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BK60+BK64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BK61+BK66+BK67+BK68+BK131+BK142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BL60+BL64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BL61+BL66+BL67+BL68+BL131+BL142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0},{"$f":"-(BM60+BM64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100-(BM61+BM66+BM67+BM68+BM131+BM142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$E$8,'Biblioteca impostos'!$E$10)/100","v":0}]
[{"$nulls":3},"(-) Utilizados",null,null,{"$f":"-MIN(G267+G268,G263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(H267+H268,H263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(I267+I268,I263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(J267+J268,J263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(K267+K268,K263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(L267+L268,L263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(M267+M268,M263*'Biblioteca impostos'!$E$10/100)","v":{"v":-9225.180582615232,"d":"(9,225)"}},{"$f":"-MIN(N267+N268,N263*'Biblioteca impostos'!$E$10/100)","v":{"v":-7380.3186877940825,"d":"(7,380)"}},{"$f":"-MIN(O267+O268,O263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2193.810153239215,"d":"(2,194)"}},{"$f":"-MIN(P267+P268,P263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2396.8550028295995,"d":"(2,397)"}},{"$f":"-MIN(Q267+Q268,Q263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2497.5229129484424,"d":"(2,498)"}},{"$f":"-MIN(R267+R268,R263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2602.4188752922773,"d":"(2,602)"}},{"$f":"-MIN(S267+S268,S263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2711.720468054553,"d":"(2,712)"}},{"$f":"-MIN(T267+T268,T263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2825.6127277128444,"d":"(2,826)"}},{"$f":"-MIN(U267+U268,U263*'Biblioteca impostos'!$E$10/100)","v":{"v":-2944.288462276784,"d":"(2,944)"}},{"$f":"-MIN(V267+V268,V263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3067.948577692409,"d":"(3,068)"}},{"$f":"-MIN(W267+W268,W263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3196.80241795549,"d":"(3,197)"}},{"$f":"-MIN(X267+X268,X263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3331.0681195096213,"d":"(3,331)"}},{"$f":"-MIN(Y267+Y268,Y263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3470.9729805290253,"d":"(3,471)"}},{"$f":"-MIN(Z267+Z268,Z263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3616.753845711244,"d":"(3,617)"}},{"$f":"-MIN(AA267+AA268,AA263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3768.657507231116,"d":"(3,769)"}},{"$f":"-MIN(AB267+AB268,AB263*'Biblioteca impostos'!$E$10/100)","v":{"v":-3926.9411225348244,"d":"(3,927)"}},{"$f":"-MIN(AC267+AC268,AC263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4091.872649681286,"d":"(4,092)"}},{"$f":"-MIN(AD267+AD268,AD263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4263.7313009679,"d":"(4,264)"}},{"$f":"-MIN(AE267+AE268,AE263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4442.8080156085525,"d":"(4,443)"}},{"$f":"-MIN(AF267+AF268,AF263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4629.405952264111,"d":"(4,629)"}},{"$f":"-MIN(AG267+AG268,AG263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4823.841002259205,"d":"(4,824)"}},{"$f":"-MIN(AH267+AH268,AH263*'Biblioteca impostos'!$E$10/100)","v":{"v":-5026.442324354091,"d":"(5,026)"}},{"$f":"-MIN(AI267+AI268,AI263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4995.206211138553,"d":"(4,995)"}},{"$f":"-MIN(AJ267+AJ268,AJ263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4952.479620152751,"d":"(4,952)"}},{"$f":"-MIN(AK267+AK268,AK263*'Biblioteca impostos'!$E$10/100)","v":{"v":-4897.352451767691,"d":"(4,897)"}},{"$f":"-MIN(AL267+AL268,AL263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AM267+AM268,AM263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AN267+AN268,AN263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AO267+AO268,AO263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AP267+AP268,AP263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AQ267+AQ268,AQ263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AR267+AR268,AR263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AS267+AS268,AS263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AT267+AT268,AT263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AU267+AU268,AU263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AV267+AV268,AV263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AW267+AW268,AW263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AX267+AX268,AX263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AY267+AY268,AY263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(AZ267+AZ268,AZ263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BA267+BA268,BA263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BB267+BB268,BB263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BC267+BC268,BC263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BD267+BD268,BD263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BE267+BE268,BE263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BF267+BF268,BF263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BG267+BG268,BG263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BH267+BH268,BH263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BI267+BI268,BI263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BJ267+BJ268,BJ263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BK267+BK268,BK263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BL267+BL268,BL263*'Biblioteca impostos'!$E$10/100)","v":0},{"$f":"-MIN(BM267+BM268,BM263*'Biblioteca impostos'!$E$10/100)","v":0}]
[{"$nulls":3},"Creditos finais",null,null,{"$f":"SUM(G309:G311)","v":0},{"$f":"SUM(H309:H311)","v":0},{"$f":"SUM(I309:I311)","v":0},0,{"v":6077.266300807981,"d":"6,077"},{"v":12445.650963890515,"d":"12,446"},{"v":5274.934663572187,"d":"5,275"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"COFINS",{"$nulls":3},{"$f":"-(G305*'Biblioteca impostos'!$F$10/100+G316)","v":0},{"$f":"-(H305*'Biblioteca impostos'!$F$10/100+H316)","v":0},{"$f":"-(I305*'Biblioteca impostos'!$F$10/100+I316)","v":0},{"$f":"-(J305*'Biblioteca impostos'!$F$10/100+J316)","v":0},{"$f":"-(K305*'Biblioteca impostos'!$F$10/100+K316)","v":0},{"$f":"-(L305*'Biblioteca impostos'!$F$10/100+L316)","v":0},{"$f":"-(M305*'Biblioteca impostos'!$F$10/100+M316)","v":0},{"$f":"-(N305*'Biblioteca impostos'!$F$10/100+N316)","v":{"v":-10263.62413227716,"d":"(10,264)"}},{"$f":"-(O305*'Biblioteca impostos'!$F$10/100+O316)","v":{"v":-36021.85679446782,"d":"(36,022)"}},{"$f":"-(P305*'Biblioteca impostos'!$F$10/100+P316)","v":{"v":-37023.94044288216,"d":"(37,024)"}},{"$f":"-(Q305*'Biblioteca impostos'!$F$10/100+Q316)","v":{"v":-38578.94594148321,"d":"(38,579)"}},{"$f":"-(R305*'Biblioteca impostos'!$F$10/100+R316)","v":{"v":-40199.2616710255,"d":"(40,199)"}},{"$f":"-(S305*'Biblioteca impostos'!$F$10/100+S316)","v":{"v":-41887.630661208575,"d":"(41,888)"}},{"$f":"-(T305*'Biblioteca impostos'!$F$10/100+T316)","v":{"v":-43646.91114897933,"d":"(43,647)"}},{"$f":"-(U305*'Biblioteca impostos'!$F$10/100+U316)","v":{"v":-45480.08141723647,"d":"(45,480)"}},{"$f":"-(V305*'Biblioteca impostos'!$F$10/100+V316)","v":{"v":-47390.2448367604,"d":"(47,390)"}},{"$f":"-(W305*'Biblioteca impostos'!$F$10/100+W316)","v":{"v":-49380.63511990434,"d":"(49,381)"}},{"$f":"-(X305*'Biblioteca impostos'!$F$10/100+X316)","v":{"v":-51454.62179494032,"d":"(51,455)"}},{"$f":"-(Y305*'Biblioteca impostos'!$F$10/100+Y316)","v":{"v":-53615.715910327825,"d":"(53,616)"}},{"$f":"-(Z305*'Biblioteca impostos'!$F$10/100+Z316)","v":{"v":-55867.575978561596,"d":"(55,868)"}},{"$f":"-(AA305*'Biblioteca impostos'!$F$10/100+AA316)","v":{"v":-58214.01416966118,"d":"(58,214)"}},{"$f":"-(AB305*'Biblioteca impostos'!$F$10/100+AB316)","v":{"v":-60659.00276478697,"d":"(60,659)"}},{"$f":"-(AC305*'Biblioteca impostos'!$F$10/100+AC316)","v":{"v":-63206.68088090801,"d":"(63,207)"}},{"$f":"-(AD305*'Biblioteca impostos'!$F$10/100+AD316)","v":{"v":-65861.36147790613,"d":"(65,861)"}},{"$f":"-(AE305*'Biblioteca impostos'!$F$10/100+AE316)","v":{"v":-68627.53865997819,"d":"(68,628)"}},{"$f":"-(AF305*'Biblioteca impostos'!$F$10/100+AF316)","v":{"v":-71509.89528369726,"d":"(71,510)"}},{"$f":"-(AG305*'Biblioteca impostos'!$F$10/100+AG316)","v":{"v":-74513.31088561259,"d":"(74,513)"}},{"$f":"-(AH305*'Biblioteca impostos'!$F$10/100+AH316)","v":{"v":-77642.86994280833,"d":"(77,643)"}},{"$f":"-(AI305*'Biblioteca impostos'!$F$10/100+AI316)","v":{"v":-82020.13402608622,"d":"(82,020)"}},{"$f":"-(AJ305*'Biblioteca impostos'!$F$10/100+AJ316)","v":{"v":-86628.12626978036,"d":"(86,628)"}},{"$f":"-(AK305*'Biblioteca impostos'!$F$10/100+AK316)","v":{"v":-91478.50634552276,"d":"(91,479)"}},{"$f":"-(AL305*'Biblioteca impostos'!$F$10/100+AL316)","v":0},{"$f":"-(AM305*'Biblioteca impostos'!$F$10/100+AM316)","v":0},{"$f":"-(AN305*'Biblioteca impostos'!$F$10/100+AN316)","v":0},{"$f":"-(AO305*'Biblioteca impostos'!$F$10/100+AO316)","v":0},{"$f":"-(AP305*'Biblioteca impostos'!$F$10/100+AP316)","v":0},{"$f":"-(AQ305*'Biblioteca impostos'!$F$10/100+AQ316)","v":0},{"$f":"-(AR305*'Biblioteca impostos'!$F$10/100+AR316)","v":0},{"$f":"-(AS305*'Biblioteca impostos'!$F$10/100+AS316)","v":0},{"$f":"-(AT305*'Biblioteca impostos'!$F$10/100+AT316)","v":0},{"$f":"-(AU305*'Biblioteca impostos'!$F$10/100+AU316)","v":0},{"$f":"-(AV305*'Biblioteca impostos'!$F$10/100+AV316)","v":0},{"$f":"-(AW305*'Biblioteca impostos'!$F$10/100+AW316)","v":0},{"$f":"-(AX305*'Biblioteca impostos'!$F$10/100+AX316)","v":0},{"$f":"-(AY305*'Biblioteca impostos'!$F$10/100+AY316)","v":0},{"$f":"-(AZ305*'Biblioteca impostos'!$F$10/100+AZ316)","v":0},{"$f":"-(BA305*'Biblioteca impostos'!$F$10/100+BA316)","v":0},{"$f":"-(BB305*'Biblioteca impostos'!$F$10/100+BB316)","v":0},{"$f":"-(BC305*'Biblioteca impostos'!$F$10/100+BC316)","v":0},{"$f":"-(BD305*'Biblioteca impostos'!$F$10/100+BD316)","v":0},{"$f":"-(BE305*'Biblioteca impostos'!$F$10/100+BE316)","v":0},{"$f":"-(BF305*'Biblioteca impostos'!$F$10/100+BF316)","v":0},{"$f":"-(BG305*'Biblioteca impostos'!$F$10/100+BG316)","v":0},{"$f":"-(BH305*'Biblioteca impostos'!$F$10/100+BH316)","v":0},{"$f":"-(BI305*'Biblioteca impostos'!$F$10/100+BI316)","v":0},{"$f":"-(BJ305*'Biblioteca impostos'!$F$10/100+BJ316)","v":0},{"$f":"-(BK305*'Biblioteca impostos'!$F$10/100+BK316)","v":0},{"$f":"-(BL305*'Biblioteca impostos'!$F$10/100+BL316)","v":0},{"$f":"-(BM305*'Biblioteca impostos'!$F$10/100+BM316)","v":0}]
[{"$nulls":3},"Creditos iniciais",null,null,0,{"$f":"G317","v":0},{"$f":"H317","v":0},0,0,{"v":27992.256900691307,"d":"27,992"},{"v":57326.46310973495,"d":"57,326"},{"v":24306.296015964508,"d":"24,306"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"(+) Criados",null,null,{"$f":"-(G60+G64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(G61+G66+G67+G68+G131+G142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(H60+H64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(H61+H66+H67+H68+H131+H142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(I60+I64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(I61+I66+I67+I68+I131+I142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(J60+J64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(J61+J66+J67+J68+J131+J142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(K60+K64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(K61+K66+K67+K68+K131+K142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":27992.256900691307,"d":"27,992"}},{"$f":"-(L60+L64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(L61+L66+L67+L68+L131+L142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":29334.20620904364,"d":"29,334"}},{"$f":"-(M60+M64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(M61+M66+M67+M68+M131+M142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":9471.573771608804,"d":"9,472"}},{"$f":"-(N60+N64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(N61+N66+N67+N68+N131+N142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":9706.47383348351,"d":"9,706"}},{"$f":"-(O60+O64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(O61+O66+O67+O68+O131+O142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":10114.145734489819,"d":"10,114"}},{"$f":"-(P60+P64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(P61+P66+P67+P68+P131+P142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11049.774192291701,"d":"11,050"}},{"$f":"-(Q60+Q64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Q61+Q66+Q67+Q68+Q131+Q142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11513.864708367952,"d":"11,514"}},{"$f":"-(R60+R64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(R61+R66+R67+R68+R131+R142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":11997.447026119407,"d":"11,997"}},{"$f":"-(S60+S64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(S61+S66+S67+S68+S131+S142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":12501.339801216422,"d":"12,501"}},{"$f":"-(T60+T64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(T61+T66+T67+T68+T131+T142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":13026.396072867512,"d":"13,026"}},{"$f":"-(U60+U64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(U61+U66+U67+U68+U131+U142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":13573.504707927948,"d":"13,574"}},{"$f":"-(V60+V64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(V61+V66+V67+V68+V131+V142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":14143.591905660922,"d":"14,144"}},{"$f":"-(W60+W64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(W61+W66+W67+W68+W131+W142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":14737.622765698681,"d":"14,738"}},{"$f":"-(X60+X64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(X61+X66+X67+X68+X131+X142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":15356.602921858026,"d":"15,357"}},{"$f":"-(Y60+Y64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Y61+Y66+Y67+Y68+Y131+Y142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":16001.580244576064,"d":"16,002"}},{"$f":"-(Z60+Z64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(Z61+Z66+Z67+Z68+Z131+Z142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":16673.64661484826,"d":"16,674"}},{"$f":"-(AA60+AA64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AA61+AA66+AA67+AA68+AA131+AA142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":17373.939772671885,"d":"17,374"}},{"$f":"-(AB60+AB64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AB61+AB66+AB67+AB68+AB131+AB142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":18103.64524312411,"d":"18,104"}},{"$f":"-(AC60+AC64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AC61+AC66+AC67+AC68+AC131+AC142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":18863.99834333532,"d":"18,864"}},{"$f":"-(AD60+AD64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AD61+AD66+AD67+AD68+AD131+AD142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":19656.286273755406,"d":"19,656"}},{"$f":"-(AE60+AE64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AE61+AE66+AE67+AE68+AE131+AE142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":20481.85029725313,"d":"20,482"}},{"$f":"-(AF60+AF64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AF61+AF66+AF67+AF68+AF131+AF142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":21342.088009737767,"d":"21,342"}},{"$f":"-(AG60+AG64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AG61+AG66+AG67+AG68+AG131+AG142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":22238.45570614675,"d":"22,238"}},{"$f":"-(AH60+AH64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AH61+AH66+AH67+AH68+AH131+AH142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":23172.470845804914,"d":"23,172"}},{"$f":"-(AI60+AI64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AI61+AI66+AI67+AI68+AI131+AI142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":23029.451075648773,"d":"23,029"}},{"$f":"-(AJ60+AJ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AJ61+AJ66+AJ67+AJ68+AJ131+AJ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":22833.54140622752,"d":"22,834"}},{"$f":"-(AK60+AK64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AK61+AK66+AK67+AK68+AK131+AK142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":{"v":22580.55137287743,"d":"22,581"}},{"$f":"-(AL60+AL64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AL61+AL66+AL67+AL68+AL131+AL142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AM60+AM64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AM61+AM66+AM67+AM68+AM131+AM142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AN60+AN64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AN61+AN66+AN67+AN68+AN131+AN142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AO60+AO64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AO61+AO66+AO67+AO68+AO131+AO142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AP60+AP64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AP61+AP66+AP67+AP68+AP131+AP142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AQ60+AQ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AQ61+AQ66+AQ67+AQ68+AQ131+AQ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AR60+AR64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AR61+AR66+AR67+AR68+AR131+AR142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AS60+AS64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AS61+AS66+AS67+AS68+AS131+AS142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AT60+AT64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AT61+AT66+AT67+AT68+AT131+AT142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AU60+AU64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AU61+AU66+AU67+AU68+AU131+AU142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AV60+AV64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AV61+AV66+AV67+AV68+AV131+AV142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AW60+AW64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AW61+AW66+AW67+AW68+AW131+AW142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AX60+AX64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AX61+AX66+AX67+AX68+AX131+AX142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AY60+AY64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AY61+AY66+AY67+AY68+AY131+AY142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(AZ60+AZ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(AZ61+AZ66+AZ67+AZ68+AZ131+AZ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BA60+BA64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BA61+BA66+BA67+BA68+BA131+BA142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BB60+BB64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BB61+BB66+BB67+BB68+BB131+BB142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BC60+BC64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BC61+BC66+BC67+BC68+BC131+BC142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BD60+BD64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BD61+BD66+BD67+BD68+BD131+BD142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BE60+BE64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BE61+BE66+BE67+BE68+BE131+BE142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BF60+BF64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BF61+BF66+BF67+BF68+BF131+BF142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BG60+BG64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BG61+BG66+BG67+BG68+BG131+BG142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BH60+BH64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BH61+BH66+BH67+BH68+BH131+BH142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BI60+BI64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BI61+BI66+BI67+BI68+BI131+BI142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BJ60+BJ64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BJ61+BJ66+BJ67+BJ68+BJ131+BJ142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BK60+BK64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BK61+BK66+BK67+BK68+BK131+BK142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BL60+BL64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BL61+BL66+BL67+BL68+BL131+BL142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0},{"$f":"-(BM60+BM64)*IF('Premissas do projeto'!$G$160=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100-(BM61+BM66+BM67+BM68+BM131+BM142)*IF('Premissas do projeto'!$G$161=\"Cumulativa\",'Biblioteca impostos'!$F$8,'Biblioteca impostos'!$F$10)/100","v":0}]
[{"$nulls":3},"(-) Utilizados",null,null,{"$f":"-MIN(G314+G315,G263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(H314+H315,H263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(I314+I315,I263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(J314+J315,J263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(K314+K315,K263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(L314+L315,L263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(M314+M315,M263*'Biblioteca impostos'!$F$10/100)","v":{"v":-42491.740865379244,"d":"(42,492)"}},{"$f":"-MIN(N314+N315,N263*'Biblioteca impostos'!$F$10/100)","v":{"v":-34012.769849448014,"d":"(34,013)"}},{"$f":"-MIN(O314+O315,O263*'Biblioteca impostos'!$F$10/100)","v":{"v":-10114.145734489819,"d":"(10,114)"}},{"$f":"-MIN(P314+P315,P263*'Biblioteca impostos'!$F$10/100)","v":{"v":-11049.774192291701,"d":"(11,050)"}},{"$f":"-MIN(Q314+Q315,Q263*'Biblioteca impostos'!$F$10/100)","v":{"v":-11513.864708367952,"d":"(11,514)"}},{"$f":"-MIN(R314+R315,R263*'Biblioteca impostos'!$F$10/100)","v":{"v":-11997.447026119407,"d":"(11,997)"}},{"$f":"-MIN(S314+S315,S263*'Biblioteca impostos'!$F$10/100)","v":{"v":-12501.339801216422,"d":"(12,501)"}},{"$f":"-MIN(T314+T315,T263*'Biblioteca impostos'!$F$10/100)","v":{"v":-13026.396072867512,"d":"(13,026)"}},{"$f":"-MIN(U314+U315,U263*'Biblioteca impostos'!$F$10/100)","v":{"v":-13573.504707927948,"d":"(13,574)"}},{"$f":"-MIN(V314+V315,V263*'Biblioteca impostos'!$F$10/100)","v":{"v":-14143.591905660922,"d":"(14,144)"}},{"$f":"-MIN(W314+W315,W263*'Biblioteca impostos'!$F$10/100)","v":{"v":-14737.622765698681,"d":"(14,738)"}},{"$f":"-MIN(X314+X315,X263*'Biblioteca impostos'!$F$10/100)","v":{"v":-15356.602921858026,"d":"(15,357)"}},{"$f":"-MIN(Y314+Y315,Y263*'Biblioteca impostos'!$F$10/100)","v":{"v":-16001.580244576064,"d":"(16,002)"}},{"$f":"-MIN(Z314+Z315,Z263*'Biblioteca impostos'!$F$10/100)","v":{"v":-16673.64661484826,"d":"(16,674)"}},{"$f":"-MIN(AA314+AA315,AA263*'Biblioteca impostos'!$F$10/100)","v":{"v":-17373.939772671885,"d":"(17,374)"}},{"$f":"-MIN(AB314+AB315,AB263*'Biblioteca impostos'!$F$10/100)","v":{"v":-18103.64524312411,"d":"(18,104)"}},{"$f":"-MIN(AC314+AC315,AC263*'Biblioteca impostos'!$F$10/100)","v":{"v":-18863.99834333532,"d":"(18,864)"}},{"$f":"-MIN(AD314+AD315,AD263*'Biblioteca impostos'!$F$10/100)","v":{"v":-19656.286273755406,"d":"(19,656)"}},{"$f":"-MIN(AE314+AE315,AE263*'Biblioteca impostos'!$F$10/100)","v":{"v":-20481.85029725313,"d":"(20,482)"}},{"$f":"-MIN(AF314+AF315,AF263*'Biblioteca impostos'!$F$10/100)","v":{"v":-21342.088009737767,"d":"(21,342)"}},{"$f":"-MIN(AG314+AG315,AG263*'Biblioteca impostos'!$F$10/100)","v":{"v":-22238.45570614675,"d":"(22,238)"}},{"$f":"-MIN(AH314+AH315,AH263*'Biblioteca impostos'!$F$10/100)","v":{"v":-23172.470845804914,"d":"(23,172)"}},{"$f":"-MIN(AI314+AI315,AI263*'Biblioteca impostos'!$F$10/100)","v":{"v":-23029.451075648773,"d":"(23,029)"}},{"$f":"-MIN(AJ314+AJ315,AJ263*'Biblioteca impostos'!$F$10/100)","v":{"v":-22833.54140622752,"d":"(22,834)"}},{"$f":"-MIN(AK314+AK315,AK263*'Biblioteca impostos'!$F$10/100)","v":{"v":-22580.55137287743,"d":"(22,581)"}},{"$f":"-MIN(AL314+AL315,AL263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AM314+AM315,AM263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AN314+AN315,AN263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AO314+AO315,AO263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AP314+AP315,AP263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AQ314+AQ315,AQ263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AR314+AR315,AR263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AS314+AS315,AS263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AT314+AT315,AT263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AU314+AU315,AU263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AV314+AV315,AV263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AW314+AW315,AW263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AX314+AX315,AX263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AY314+AY315,AY263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(AZ314+AZ315,AZ263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BA314+BA315,BA263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BB314+BB315,BB263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BC314+BC315,BC263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BD314+BD315,BD263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BE314+BE315,BE263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BF314+BF315,BF263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BG314+BG315,BG263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BH314+BH315,BH263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BI314+BI315,BI263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BJ314+BJ315,BJ263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BK314+BK315,BK263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BL314+BL315,BL263*'Biblioteca impostos'!$F$10/100)","v":0},{"$f":"-MIN(BM314+BM315,BM263*'Biblioteca impostos'!$F$10/100)","v":0}]
[{"$nulls":3},"Creditos finais",null,null,{"$f":"SUM(G314:G316)","v":0},{"$f":"SUM(H314:H316)","v":0},{"$f":"SUM(I314:I316)","v":0},0,{"v":27992.256900691307,"d":"27,992"},{"v":57326.46310973495,"d":"57,326"},{"v":24306.296015964508,"d":"24,306"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita liquida",{"$nulls":4},{"$f":"G305+G306","v":0},0,0,0,0,0,{"v":559101.8534918323,"d":"559,102"},{"v":570088.1877269209,"d":"570,088"},{"v":563208.2492433746,"d":"563,208"},{"v":587484.7348717039,"d":"587,485"},{"v":612159.0937363154,"d":"612,159"},{"v":637869.7756732408,"d":"637,870"},{"v":664660.3062515168,"d":"664,660"},{"v":692576.0391140805,"d":"692,576"},{"v":721664.232756872,"d":"721,664"},{"v":751974.1305326606,"d":"751,974"},{"v":783557.0440150324,"d":"783,557"},{"v":816466.4398636636,"d":"816,466"},{"v":850758.0303379376,"d":"850,758"},{"v":886489.8676121312,"d":"886,490"},{"v":923722.4420518406,"d":"923,722"},{"v":962518.7846180181,"d":"962,519"},{"v":1002944.5735719749,"d":"1,002,945"},{"v":1045068.2456619977,"d":"1,045,068"},{"v":1088961.1119798017,"d":"1,088,961"},{"v":1134697.4786829532,"d":"1,134,697"},{"v":1182354.7727876375,"d":"1,182,355"},{"v":1232013.6732447185,"d":"1,232,014"},{"v":1282399.6372844782,"d":"1,282,400"},{"v":1334844.7501839744,"d":"1,334,845"},{"v":1389433.099606858,"d":"1,389,433"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos tirando captação de capital",{"$nulls":4},{"$f":"G59+G63+G71+G81","v":0},0,0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":-204575.67962546193,"d":"(204,576)"},{"v":-213137.0905198944,"d":"(213,137)"},{"v":-222088.84832173,"d":"(222,089)"},{"v":-231416.5799512427,"d":"(231,417)"},{"v":-241136.0763091949,"d":"(241,136)"},{"v":-251263.7915141811,"d":"(251,264)"},{"v":-261816.87075777666,"d":"(261,817)"},{"v":-272813.1793296033,"d":"(272,813)"},{"v":-284271.3328614466,"d":"(284,271)"},{"v":-296210.7288416274,"d":"(296,211)"},{"v":-308651.57945297577,"d":"(308,652)"},{"v":-321614.9457900008,"d":"(321,615)"},{"v":-335122.7735131808,"d":"(335,123)"},{"v":-349197.9300007344,"d":"(349,198)"},{"v":-363864.24306076526,"d":"(363,864)"},{"v":-379146.5412693175,"d":"(379,147)"},{"v":-395070.6960026287,"d":"(395,071)"},{"v":-411663.6652347393,"d":"(411,664)"},{"v":-428953.5391745982,"d":"(428,954)"},{"v":-446969.58781993133,"d":"(446,970)"},{"v":-465742.3105083686,"d":"(465,742)"},{"v":-485303.48754972004,"d":"(485,303)"},{"v":-505686.23402680835,"d":"(505,686)"},{"v":-526925.0558559343,"d":"(526,925)"},{"v":-549055.9082018837,"d":"(549,056)"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$nulls":4},{"$f":"G318+G319","v":0},{"$f":"H318+H319","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-27069.190534398833,"d":"(27,069)"},{"v":354526.17386637034,"d":"354,526"},{"v":356951.09720702656,"d":"356,951"},{"v":341119.4009216445,"d":"341,119"},{"v":356068.15492046124,"d":"356,068"},{"v":371023.0174271205,"d":"371,023"},{"v":386605.9841590597,"d":"386,606"},{"v":402843.43549374014,"d":"402,843"},{"v":419762.85978447716,"d":"419,763"},{"v":437392.89989542536,"d":"437,393"},{"v":455763.4016910332,"d":"455,763"},{"v":474905.4645620566,"d":"474,905"},{"v":494851.49407366285,"d":"494,851"},{"v":515635.25682475686,"d":"515,635"},{"v":537291.9376113968,"d":"537,292"},{"v":559858.1989910754,"d":"559,858"},{"v":583372.2433487006,"d":"583,372"},{"v":607873.8775693462,"d":"607,874"},{"v":633404.5804272584,"d":"633,405"},{"v":660007.5728052035,"d":"660,008"},{"v":687727.8908630218,"d":"687,728"},{"v":716612.462279269,"d":"716,612"},{"v":746710.1856949984,"d":"746,710"},{"v":776713.4032576699,"d":"776,713"},{"v":807919.6943280401,"d":"807,920"},{"v":840377.1914049744,"d":"840,377"},{"v":-15813.593700503945,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation/amortização",{"$nulls":4},{"$f":"SUM(G322:G327)","v":0},0,0,0,0,{"v":-368319.16974593827,"d":"(368,319)"},{"v":-424954.6598313651,"d":"(424,955)"},{"v":-69181.2438891624,"d":"(69,181)"},{"v":-67872.71421606085,"d":"(67,873)"},{"v":-62544.62355896739,"d":"(62,545)"},{"v":-52592.81922009506,"d":"(52,593)"},{"v":-35865.9446113848,"d":"(35,866)"},{"v":-36662.8691277899,"d":"(36,663)"},{"v":-37888.92767448287,"d":"(37,889)"},{"v":-39166.48068013695,"d":"(39,166)"},{"v":-40497.690912028505,"d":"(40,498)"},{"v":-41884.8119736595,"d":"(41,885)"},{"v":-43330.19211987901,"d":"(43,330)"},{"v":-44836.278232239725,"d":"(44,836)"},{"v":-46405.61996131959,"d":"(46,406)"},{"v":-48040.87404302082,"d":"(48,041)"},{"v":-49744.80879615349,"d":"(49,745)"},{"v":-51520.30880891775,"d":"(51,520)"},{"v":-53370.379822218085,"d":"(53,370)"},{"v":-55298.15381807705,"d":"(55,298)"},{"v":-57306.89432176208,"d":"(57,307)"},{"v":-59400.00192660189,"d":"(59,400)"},{"v":-61581.020050844985,"d":"(61,581)"},{"v":-63853.64093630627,"d":"(63,854)"},{"v":-51534.03366632603,"d":"(51,534)"},{"v":-34423.020511975235,"d":"(34,423)"},{"v":-15947.35226857426,"d":"(15,947)"},{"$f":"SUM(AM322:AM327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Desenvolvimento e licenciamento",null,null,{"$f":"-G568","v":0},0,0,0,0,0,{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},{"v":-6108.103218417209,"d":"(6,108)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Construção civil",null,null,0,0,0,0,0,0,{"v":-7391.584020263201,"d":"(7,392)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-7470.998968433331,"d":"(7,471)"},{"v":-3813.8990751724314,"d":"(3,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento e material",null,null,0,0,0,0,0,{"v":-368319.16974593827,"d":"(368,319)"},{"v":-376112.8033777624,"d":"(376,113)"},{"v":-7998.153900400581,"d":"(7,998)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamentos móveis",null,null,{"$f":"-G572","v":0},0,0,0,0,0,{"v":-1323.63387359626,"d":"(1,324)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-1337.8549546500249,"d":"(1,338)"},{"v":-682.966735213533,"d":"(683)"},{"v":-14.221081053764866,"d":"(14)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",null,null,0,0,0,0,0,0,{"v":-34018.53534132603,"d":"(34,019)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-34384.02942399479,"d":"(34,384)"},{"v":-17552.835782063412,"d":"(17,553)"},{"v":-365.4940826687598,"d":"(365)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Reinvestmentos",null,null,0,0,0,0,0,0,0,{"v":-11882.103423266468,"d":"(11,882)"},{"v":-18571.727650565485,"d":"(18,572)"},{"v":-19351.74021188924,"d":"(19,352)"},{"v":-26886.017734384786,"d":"(26,886)"},{"v":-28015.230479228947,"d":"(28,015)"},{"v":-29191.870159356564,"d":"(29,192)"},{"v":-30417.928706049534,"d":"(30,418)"},{"v":-31695.481711703615,"d":"(31,695)"},{"v":-33026.69194359517,"d":"(33,027)"},{"v":-34413.81300522617,"d":"(34,414)"},{"v":-35859.193151445674,"d":"(35,859)"},{"v":-37365.27926380639,"d":"(37,365)"},{"v":-38934.62099288626,"d":"(38,935)"},{"v":-40569.875074587486,"d":"(40,570)"},{"v":-42273.80982772016,"d":"(42,274)"},{"v":-44049.30984048441,"d":"(44,049)"},{"v":-45899.38085378475,"d":"(45,899)"},{"v":-47827.15484964372,"d":"(47,827)"},{"v":-49835.89535332875,"d":"(49,836)"},{"v":-51929.00295816856,"d":"(51,929)"},{"v":-54110.02108241165,"d":"(54,110)"},{"v":-56382.641967872936,"d":"(56,383)"},{"v":-44063.0346978927,"d":"(44,063)"},{"v":-30609.1214368028,"d":"(30,609)"},{"v":-15947.35226857426,"d":"(15,947)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Provisão para decomissionamento",{"$nulls":4},{"$f":"G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":-72845.73458999135,"d":"(72,846)"},{"v":-75905.25544277098,"d":"(75,905)"},{"v":-79093.27617136737,"d":"(79,093)"},{"v":-82415.1937705648,"d":"(82,415)"},{"v":-85876.63190892854,"d":"(85,877)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",{"$nulls":4},{"$f":"G320+G321+G328","v":0},{"$f":"H320+H321+H328","v":0},0,0,{"v":-1359.7565882177942,"d":"(1,360)"},{"v":-395388.3602803371,"d":"(395,388)"},{"v":-70428.48596499476,"d":"(70,428)"},{"v":287769.8533178641,"d":"287,770"},{"v":273246.6867055837,"d":"273,247"},{"v":293523.53136149386,"d":"293,524"},{"v":318430.1982070254,"d":"318,430"},{"v":350740.0395476749,"d":"350,740"},{"v":366180.5663659502,"d":"366,181"},{"v":381873.9321099943,"d":"381,874"},{"v":398226.4192152884,"d":"398,226"},{"v":415265.71077900473,"d":"415,266"},{"v":433020.6525883971,"d":"433,021"},{"v":451521.30195378384,"d":"451,521"},{"v":470798.97859251715,"d":"470,799"},{"v":490886.31765007717,"d":"490,886"},{"v":511817.32494805456,"d":"511,817"},{"v":533627.434552547,"d":"533,627"},{"v":556353.5687604285,"d":"556,354"},{"v":580034.2006050403,"d":"580,034"},{"v":604709.4189871264,"d":"604,709"},{"v":630420.9965412598,"d":"630,421"},{"v":584366.7257626757,"d":"584,367"},{"v":609223.9102013824,"d":"609,224"},{"v":633766.4861499963,"d":"633,766"},{"v":673970.4668911493,"d":"673,970"},{"v":720077.5389840706,"d":"720,078"},{"v":-31760.945969078202,"d":"(31,761)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros acumulados",{"$nulls":4},{"$f":"G102","v":0},0,0,0,{"v":-15326.070874362025,"d":"(15,326)"},{"v":-50097.14488897191,"d":"(50,097)"},{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBT",{"$nulls":4},{"$f":"G329+G330","v":0},0,0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-445485.50516930904,"d":"(445,486)"},{"v":-140282.63437887735,"d":"(140,283)"},{"v":221497.96892520628,"d":"221,498"},{"v":210557.06633415062,"d":"210,557"},{"v":234416.17501128552,"d":"234,416"},{"v":262905.1058780418,"d":"262,905"},{"v":298797.21123991604,"d":"298,797"},{"v":317820.0020794161,"d":"317,820"},{"v":337095.63184468495,"d":"337,096"},{"v":357030.3829712038,"d":"357,030"},{"v":377651.9385561449,"d":"377,652"},{"v":398989.144386762,"d":"398,989"},{"v":421072.0577733735,"d":"421,072"},{"v":443931.99843333155,"d":"443,932"},{"v":467601.6015121163,"d":"467,602"},{"v":492114.87283131847,"d":"492,115"},{"v":517507.2464570357,"d":"517,507"},{"v":543815.6446861419,"d":"543,816"},{"v":571078.5405519784,"d":"571,079"},{"v":599336.0229552893,"d":"599,336"},{"v":628629.8645306474,"d":"628,630"},{"v":584366.7257626757,"d":"584,367"},{"v":609223.9102013824,"d":"609,224"},{"v":633766.4861499963,"d":"633,766"},{"v":673970.4668911493,"d":"673,970"},{"v":720077.5389840706,"d":"720,078"},{"v":-31760.945969078202,"d":"(31,761)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Lucro tributável",null,null,{"$f":"IF(G331<0,0,G331+G335)","v":0},0,0,0,0,0,0,{"v":155048.57824764441,"d":"155,049"},{"v":147389.94643390542,"d":"147,390"},{"v":164091.32250789987,"d":"164,091"},{"v":184033.5741146293,"d":"184,034"},{"v":209158.04786794123,"d":"209,158"},{"v":222474.0014555913,"d":"222,474"},{"v":235966.94229127947,"d":"235,967"},{"v":319503.1643542479,"d":"319,503"},{"v":377651.9385561449,"d":"377,652"},{"v":398989.144386762,"d":"398,989"},{"v":421072.0577733735,"d":"421,072"},{"v":443931.99843333155,"d":"443,932"},{"v":467601.6015121163,"d":"467,602"},{"v":492114.87283131847,"d":"492,115"},{"v":517507.2464570357,"d":"517,507"},{"v":543815.6446861419,"d":"543,816"},{"v":571078.5405519784,"d":"571,079"},{"v":599336.0229552893,"d":"599,336"},{"v":628629.8645306474,"d":"628,630"},{"v":584366.7257626757,"d":"584,367"},{"v":609223.9102013824,"d":"609,224"},{"v":633766.4861499963,"d":"633,766"},{"v":673970.4668911493,"d":"673,970"},{"v":720077.5389840706,"d":"720,078"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos iniciais",null,null,0,{"$f":"G336","v":0},{"$f":"H336","v":0},0,0,{"v":16685.82746257982,"d":"16,686"},{"v":462171.33263188886,"d":"462,171"},{"v":602453.9670107663,"d":"602,454"},{"v":536004.5763332044,"d":"536,005"},{"v":472837.45643295924,"d":"472,837"},{"v":402512.60392957355,"d":"402,513"},{"v":323641.07216616103,"d":"323,641"},{"v":234001.90879418622,"d":"234,002"},{"v":138655.9081703614,"d":"138,656"},{"v":37527.21861695591,"d":"37,527"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"}]
[{"$nulls":3},"Créditos criados (+)",null,null,{"$f":"-MIN(G331,0)","v":0},{"$f":"-MIN(H331,0)","v":0},{"$f":"-MIN(I331,0)","v":0},0,{"v":16685.82746257982,"d":"16,686"},{"v":445485.50516930904,"d":"445,486"},{"v":140282.63437887735,"d":"140,283"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31760.945969078202,"d":"31,761"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos consumidos (-) ",null,null,{"$f":"-IF(G331<0,0,MIN(30%*G331,G333+G334))","v":0},0,0,0,0,0,0,{"v":-66449.39067756188,"d":"(66,449)"},{"v":-63167.11990024518,"d":"(63,167)"},{"v":-70324.85250338566,"d":"(70,325)"},{"v":-78871.53176341254,"d":"(78,872)"},{"v":-89639.1633719748,"d":"(89,639)"},{"v":-95346.00062382483,"d":"(95,346)"},{"v":-101128.68955340548,"d":"(101,129)"},{"v":-37527.21861695591,"d":"(37,527)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Créditos finais",null,null,{"$f":"G333+G334+G335","v":0},0,0,0,{"v":16685.82746257982,"d":"16,686"},{"v":462171.33263188886,"d":"462,171"},{"v":602453.9670107663,"d":"602,454"},{"v":536004.5763332044,"d":"536,005"},{"v":472837.45643295924,"d":"472,837"},{"v":402512.60392957355,"d":"402,513"},{"v":323641.07216616103,"d":"323,641"},{"v":234001.90879418622,"d":"234,002"},{"v":138655.9081703614,"d":"138,656"},{"v":37527.21861695591,"d":"37,527"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"},{"v":31760.945969078202,"d":"31,761"}]
[null,"Imposto de renda",{"$nulls":4},{"$f":"SUM(G338:G339)","v":0},0,0,0,0,0,0,{"v":-23638.908182765772,"d":"(23,639)"},{"v":-22470.966831170575,"d":"(22,471)"},{"v":-25017.92668245473,"d":"(25,018)"},{"v":-28059.12005248097,"d":"(28,059)"},{"v":-31890.602299861035,"d":"(31,891)"},{"v":-33921.285221977676,"d":"(33,921)"},{"v":-35978.958699420116,"d":"(35,979)"},{"v":-48718.23256402281,"d":"(48,718)"},{"v":-57585.9206298121,"d":"(57,586)"},{"v":-135632.30909149908,"d":"(135,632)"},{"v":-143140.499642947,"d":"(143,140)"},{"v":-150912.87946733274,"d":"(150,913)"},{"v":-158960.54451411954,"d":"(158,961)"},{"v":-167295.05676264828,"d":"(167,295)"},{"v":-175928.46379539213,"d":"(175,928)"},{"v":-184873.31919328822,"d":"(184,873)"},{"v":-194142.70378767265,"d":"(194,143)"},{"v":-203750.24780479836,"d":"(203,750)"},{"v":-213710.15394042013,"d":"(213,710)"},{"v":-198660.68675930976,"d":"(198,661)"},{"v":-207112.12946847,"d":"(207,112)"},{"v":-215456.60529099873,"d":"(215,457)"},{"v":-229125.95874299074,"d":"(229,126)"},{"v":-244802.363254584,"d":"(244,802)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"CSLL",null,null,{"$f":"-'Biblioteca impostos'!$AT$10*G332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*H332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*I332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*J332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*K332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*L332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*M332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*N332/100","v":{"v":-13954.372042287998,"d":"(13,954)"}},{"$f":"-'Biblioteca impostos'!$AT$10*O332/100","v":{"v":-13265.095179051488,"d":"(13,265)"}},{"$f":"-'Biblioteca impostos'!$AT$10*P332/100","v":{"v":-14768.219025710989,"d":"(14,768)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Q332/100","v":{"v":-16563.021670316637,"d":"(16,563)"}},{"$f":"-'Biblioteca impostos'!$AT$10*R332/100","v":{"v":-18824.22430811471,"d":"(18,824)"}},{"$f":"-'Biblioteca impostos'!$AT$10*S332/100","v":{"v":-20022.660131003217,"d":"(20,023)"}},{"$f":"-'Biblioteca impostos'!$AT$10*T332/100","v":{"v":-21237.02480621515,"d":"(21,237)"}},{"$f":"-'Biblioteca impostos'!$AT$10*U332/100","v":{"v":-28755.284791882314,"d":"(28,755)"}},{"$f":"-'Biblioteca impostos'!$AT$10*V332/100","v":{"v":-33988.67447005304,"d":"(33,989)"}},{"$f":"-'Biblioteca impostos'!$AT$10*W332/100","v":{"v":-35909.022994808576,"d":"(35,909)"}},{"$f":"-'Biblioteca impostos'!$AT$10*X332/100","v":{"v":-37896.485199603616,"d":"(37,896)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Y332/100","v":{"v":-39953.87985899984,"d":"(39,954)"}},{"$f":"-'Biblioteca impostos'!$AT$10*Z332/100","v":{"v":-42084.144136090465,"d":"(42,084)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AA332/100","v":{"v":-44290.338554818656,"d":"(44,290)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AB332/100","v":{"v":-46575.65218113322,"d":"(46,576)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AC332/100","v":{"v":-48943.408021752766,"d":"(48,943)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AD332/100","v":{"v":-51397.068649678054,"d":"(51,397)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AE332/100","v":{"v":-53940.24206597604,"d":"(53,940)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AF332/100","v":{"v":-56576.687807758266,"d":"(56,577)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AG332/100","v":{"v":-52593.00531864082,"d":"(52,593)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AH332/100","v":{"v":-54830.15191812441,"d":"(54,830)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AI332/100","v":{"v":-57038.98375349967,"d":"(57,039)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AJ332/100","v":{"v":-60657.34202020343,"d":"(60,657)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AK332/100","v":{"v":-64806.97850856636,"d":"(64,807)"}},{"$f":"-'Biblioteca impostos'!$AT$10*AL332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AM332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AN332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AO332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AP332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AQ332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AR332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AS332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AT332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AU332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AV332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AW332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AX332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AY332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*AZ332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BA332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BB332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BC332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BD332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BE332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BF332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BG332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BH332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BI332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BJ332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BK332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BL332/100","v":0},{"$f":"-'Biblioteca impostos'!$AT$10*BM332/100","v":0}]
[{"$nulls":3},"IRPJ",null,null,{"$f":"-('Biblioteca impostos'!$AU$10*G332+'Biblioteca impostos'!$AU$11*(MAX(G332-240,0)))/100*IF(G23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*H332+'Biblioteca impostos'!$AU$11*(MAX(H332-240,0)))/100*IF(H23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*I332+'Biblioteca impostos'!$AU$11*(MAX(I332-240,0)))/100*IF(I23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*J332+'Biblioteca impostos'!$AU$11*(MAX(J332-240,0)))/100*IF(J23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*K332+'Biblioteca impostos'!$AU$11*(MAX(K332-240,0)))/100*IF(K23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*L332+'Biblioteca impostos'!$AU$11*(MAX(L332-240,0)))/100*IF(L23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*M332+'Biblioteca impostos'!$AU$11*(MAX(M332-240,0)))/100*IF(M23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*N332+'Biblioteca impostos'!$AU$11*(MAX(N332-240,0)))/100*IF(N23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-9684.536140477776,"d":"(9,685)"}},{"$f":"-('Biblioteca impostos'!$AU$10*O332+'Biblioteca impostos'!$AU$11*(MAX(O332-240,0)))/100*IF(O23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-9205.871652119089,"d":"(9,206)"}},{"$f":"-('Biblioteca impostos'!$AU$10*P332+'Biblioteca impostos'!$AU$11*(MAX(P332-240,0)))/100*IF(P23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-10249.707656743742,"d":"(10,250)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Q332+'Biblioteca impostos'!$AU$11*(MAX(Q332-240,0)))/100*IF(Q23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-11496.098382164333,"d":"(11,496)"}},{"$f":"-('Biblioteca impostos'!$AU$10*R332+'Biblioteca impostos'!$AU$11*(MAX(R332-240,0)))/100*IF(R23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-13066.377991746327,"d":"(13,066)"}},{"$f":"-('Biblioteca impostos'!$AU$10*S332+'Biblioteca impostos'!$AU$11*(MAX(S332-240,0)))/100*IF(S23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-13898.625090974458,"d":"(13,899)"}},{"$f":"-('Biblioteca impostos'!$AU$10*T332+'Biblioteca impostos'!$AU$11*(MAX(T332-240,0)))/100*IF(T23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-14741.933893204967,"d":"(14,742)"}},{"$f":"-('Biblioteca impostos'!$AU$10*U332+'Biblioteca impostos'!$AU$11*(MAX(U332-240,0)))/100*IF(U23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-19962.947772140495,"d":"(19,963)"}},{"$f":"-('Biblioteca impostos'!$AU$10*V332+'Biblioteca impostos'!$AU$11*(MAX(V332-240,0)))/100*IF(V23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-23597.246159759055,"d":"(23,597)"}},{"$f":"-('Biblioteca impostos'!$AU$10*W332+'Biblioteca impostos'!$AU$11*(MAX(W332-240,0)))/100*IF(W23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-99723.2860966905,"d":"(99,723)"}},{"$f":"-('Biblioteca impostos'!$AU$10*X332+'Biblioteca impostos'!$AU$11*(MAX(X332-240,0)))/100*IF(X23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-105244.01444334337,"d":"(105,244)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Y332+'Biblioteca impostos'!$AU$11*(MAX(Y332-240,0)))/100*IF(Y23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-110958.99960833289,"d":"(110,959)"}},{"$f":"-('Biblioteca impostos'!$AU$10*Z332+'Biblioteca impostos'!$AU$11*(MAX(Z332-240,0)))/100*IF(Z23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-116876.40037802908,"d":"(116,876)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AA332+'Biblioteca impostos'!$AU$11*(MAX(AA332-240,0)))/100*IF(AA23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-123004.71820782962,"d":"(123,005)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AB332+'Biblioteca impostos'!$AU$11*(MAX(AB332-240,0)))/100*IF(AB23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-129352.81161425893,"d":"(129,353)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AC332+'Biblioteca impostos'!$AU$11*(MAX(AC332-240,0)))/100*IF(AC23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-135929.91117153547,"d":"(135,930)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AD332+'Biblioteca impostos'!$AU$11*(MAX(AD332-240,0)))/100*IF(AD23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-142745.6351379946,"d":"(142,746)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AE332+'Biblioteca impostos'!$AU$11*(MAX(AE332-240,0)))/100*IF(AE23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-149810.00573882234,"d":"(149,810)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AF332+'Biblioteca impostos'!$AU$11*(MAX(AF332-240,0)))/100*IF(AF23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-157133.46613266185,"d":"(157,133)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AG332+'Biblioteca impostos'!$AU$11*(MAX(AG332-240,0)))/100*IF(AG23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-146067.68144066894,"d":"(146,068)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AH332+'Biblioteca impostos'!$AU$11*(MAX(AH332-240,0)))/100*IF(AH23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-152281.9775503456,"d":"(152,282)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AI332+'Biblioteca impostos'!$AU$11*(MAX(AI332-240,0)))/100*IF(AI23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-158417.62153749907,"d":"(158,418)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AJ332+'Biblioteca impostos'!$AU$11*(MAX(AJ332-240,0)))/100*IF(AJ23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-168468.61672278732,"d":"(168,469)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AK332+'Biblioteca impostos'!$AU$11*(MAX(AK332-240,0)))/100*IF(AK23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":{"v":-179995.38474601763,"d":"(179,995)"}},{"$f":"-('Biblioteca impostos'!$AU$10*AL332+'Biblioteca impostos'!$AU$11*(MAX(AL332-240,0)))/100*IF(AL23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AM332+'Biblioteca impostos'!$AU$11*(MAX(AM332-240,0)))/100*IF(AM23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AN332+'Biblioteca impostos'!$AU$11*(MAX(AN332-240,0)))/100*IF(AN23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AO332+'Biblioteca impostos'!$AU$11*(MAX(AO332-240,0)))/100*IF(AO23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AP332+'Biblioteca impostos'!$AU$11*(MAX(AP332-240,0)))/100*IF(AP23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AQ332+'Biblioteca impostos'!$AU$11*(MAX(AQ332-240,0)))/100*IF(AQ23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AR332+'Biblioteca impostos'!$AU$11*(MAX(AR332-240,0)))/100*IF(AR23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AS332+'Biblioteca impostos'!$AU$11*(MAX(AS332-240,0)))/100*IF(AS23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AT332+'Biblioteca impostos'!$AU$11*(MAX(AT332-240,0)))/100*IF(AT23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AU332+'Biblioteca impostos'!$AU$11*(MAX(AU332-240,0)))/100*IF(AU23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AV332+'Biblioteca impostos'!$AU$11*(MAX(AV332-240,0)))/100*IF(AV23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AW332+'Biblioteca impostos'!$AU$11*(MAX(AW332-240,0)))/100*IF(AW23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AX332+'Biblioteca impostos'!$AU$11*(MAX(AX332-240,0)))/100*IF(AX23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AY332+'Biblioteca impostos'!$AU$11*(MAX(AY332-240,0)))/100*IF(AY23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*AZ332+'Biblioteca impostos'!$AU$11*(MAX(AZ332-240,0)))/100*IF(AZ23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BA332+'Biblioteca impostos'!$AU$11*(MAX(BA332-240,0)))/100*IF(BA23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BB332+'Biblioteca impostos'!$AU$11*(MAX(BB332-240,0)))/100*IF(BB23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BC332+'Biblioteca impostos'!$AU$11*(MAX(BC332-240,0)))/100*IF(BC23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BD332+'Biblioteca impostos'!$AU$11*(MAX(BD332-240,0)))/100*IF(BD23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BE332+'Biblioteca impostos'!$AU$11*(MAX(BE332-240,0)))/100*IF(BE23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BF332+'Biblioteca impostos'!$AU$11*(MAX(BF332-240,0)))/100*IF(BF23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BG332+'Biblioteca impostos'!$AU$11*(MAX(BG332-240,0)))/100*IF(BG23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BH332+'Biblioteca impostos'!$AU$11*(MAX(BH332-240,0)))/100*IF(BH23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BI332+'Biblioteca impostos'!$AU$11*(MAX(BI332-240,0)))/100*IF(BI23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BJ332+'Biblioteca impostos'!$AU$11*(MAX(BJ332-240,0)))/100*IF(BJ23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BK332+'Biblioteca impostos'!$AU$11*(MAX(BK332-240,0)))/100*IF(BK23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BL332+'Biblioteca impostos'!$AU$11*(MAX(BL332-240,0)))/100*IF(BL23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0},{"$f":"-('Biblioteca impostos'!$AU$10*BM332+'Biblioteca impostos'!$AU$11*(MAX(BM332-240,0)))/100*IF(BM23<Resultados!$C$13+'Biblioteca de incentivos'!$H$8,(1-'Biblioteca de incentivos'!$H$7),1)","v":0}]
[null,"Lucro líquido",{"$nulls":4},{"$f":"G331+G337","v":0},{"$f":"H331+H337","v":0},0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-445485.50516930904,"d":"(445,486)"},{"v":-140282.63437887735,"d":"(140,283)"},{"v":197859.06074244052,"d":"197,859"},{"v":188086.09950298004,"d":"188,086"},{"v":209398.24832883078,"d":"209,398"},{"v":234845.98582556087,"d":"234,846"},{"v":266906.608940055,"d":"266,907"},{"v":283898.71685743844,"d":"283,899"},{"v":301116.67314526485,"d":"301,117"},{"v":308312.150407181,"d":"308,312"},{"v":320066.0179263328,"d":"320,066"},{"v":263356.8352952629,"d":"263,357"},{"v":277931.5581304265,"d":"277,932"},{"v":293019.1189659988,"d":"293,019"},{"v":308641.05699799675,"d":"308,641"},{"v":324819.8160686702,"d":"324,820"},{"v":341578.7826616436,"d":"341,579"},{"v":358942.32549285365,"d":"358,942"},{"v":376935.8367643057,"d":"376,936"},{"v":395585.775150491,"d":"395,586"},{"v":414919.7105902273,"d":"414,920"},{"v":385706.039003366,"d":"385,706"},{"v":402111.78073291236,"d":"402,112"},{"v":418309.8808589976,"d":"418,310"},{"v":444844.50814815855,"d":"444,845"},{"v":475275.1757294866,"d":"475,275"},{"v":-31760.945969078202,"d":"(31,761)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- Depreciação",{"$nulls":4},{"$f":"-G321","v":0},{"$f":"-H321","v":0},0,0,0,{"v":368319.16974593827,"d":"368,319"},{"v":424954.6598313651,"d":"424,955"},{"v":69181.2438891624,"d":"69,181"},{"v":67872.71421606085,"d":"67,873"},{"v":62544.62355896739,"d":"62,545"},{"v":52592.81922009506,"d":"52,593"},{"v":35865.9446113848,"d":"35,866"},{"v":36662.8691277899,"d":"36,663"},{"v":37888.92767448287,"d":"37,889"},{"v":39166.48068013695,"d":"39,166"},{"v":40497.690912028505,"d":"40,498"},{"v":41884.8119736595,"d":"41,885"},{"v":43330.19211987901,"d":"43,330"},{"v":44836.278232239725,"d":"44,836"},{"v":46405.61996131959,"d":"46,406"},{"v":48040.87404302082,"d":"48,041"},{"v":49744.80879615349,"d":"49,745"},{"v":51520.30880891775,"d":"51,520"},{"v":53370.379822218085,"d":"53,370"},{"v":55298.15381807705,"d":"55,298"},{"v":57306.89432176208,"d":"57,307"},{"v":59400.00192660189,"d":"59,400"},{"v":61581.020050844985,"d":"61,581"},{"v":63853.64093630627,"d":"63,854"},{"v":51534.03366632603,"d":"51,534"},{"v":34423.020511975235,"d":"34,423"},{"v":15947.35226857426,"d":"15,947"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fluxo de caixa operacional",{"$nulls":4},{"$f":"G340+G341","v":0},0,0,0,{"v":-16685.82746257982,"d":"(16,686)"},{"v":-77166.33542337077,"d":"(77,166)"},{"v":284672.02545248775,"d":"284,672"},{"v":267040.30463160295,"d":"267,040"},{"v":255958.8137190409,"d":"255,959"},{"v":271942.8718877982,"d":"271,943"},{"v":287438.8050456559,"d":"287,439"},{"v":302772.55355143984,"d":"302,773"},{"v":320561.58598522836,"d":"320,562"},{"v":339005.6008197477,"d":"339,006"},{"v":347478.63108731795,"d":"347,479"},{"v":360563.70883836126,"d":"360,564"},{"v":305241.6472689224,"d":"305,242"},{"v":321261.7502503055,"d":"321,262"},{"v":337855.3971982385,"d":"337,855"},{"v":355046.67695931636,"d":"355,047"},{"v":372860.690111691,"d":"372,861"},{"v":391323.5914577971,"d":"391,324"},{"v":410462.6343017714,"d":"410,463"},{"v":430306.2165865238,"d":"430,306"},{"v":450883.92896856804,"d":"450,884"},{"v":472226.60491198936,"d":"472,227"},{"v":445106.0409299679,"d":"445,106"},{"v":463692.80078375735,"d":"463,693"},{"v":482163.52179530385,"d":"482,164"},{"v":496378.5418144846,"d":"496,379"},{"v":509698.19624146185,"d":"509,698"},{"v":-15813.593700503943,"d":"(15,814)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Escolha do regime de impostos adoptado"]
[]
[null,"VPL dos fluxos operacionais (mil R$)"]
[null,null,"Lucro presumido",null,null,{"$f":"NPV('Premissas do projeto'!G66,G258:BM258)","v":{"v":1278314.1748999928,"d":"1,278,314"}},"Presumido"]
[null,null,"Lucro real normal",null,null,{"$f":"NPV('Premissas do projeto'!G66,G300:BM300)","v":{"v":927792.8387638063,"d":"927,793"}},"Real"]
[null,null,"Lucro real Sudene / Sudam",null,null,{"$f":"NPV('Premissas do projeto'!G66,G342:BM342)","v":{"v":1069605.1493905045,"d":"1,069,605"}},"Real - regime Sudene / Sudan"]
[null,null,"Maxímo dos regimes autorizados",null,null,{"$f":"IF('Premissas do projeto'!G22='Biblioteca modelos industriais'!E7,IF('Premissas do projeto'!G15=\"Sim\",MAX(F348:F350),MAX(F348:F349)),IF('Premissas do projeto'!G15=\"Sim\",MAX(F349:F350),F349))","v":{"v":927792.8387638063,"d":"927,793"}}]
[]
[null,"Regime escolhido",{"$nulls":4},{"$f":"VLOOKUP(F351,F348:G350,2,0)","v":"Real"}]
[]
[]
[]
[]
[]
[]
[null,"AUXILIAR - PROGRAMA DE INVESTIMENTOS"]
[]
[null,"Investimentos iniciais",{"$nulls":3},"Lembrança valor inicial"]
[]
[null,null,"Etapa 1:  desenvolvimento e licenciamento",null,null,{"$f":"'Premissas do projeto'!G74*Resultados!CI$58","v":{"v":26994.3711553833,"d":"26,994"}}]
[null,null,"Etapa 2"]
[{"$nulls":3},"Construção cívil",null,{"$f":"'Premissas do projeto'!G75*Resultados!CI$61","v":{"v":155108.62633509462,"d":"155,109"}}]
[{"$nulls":3},"Equipamento fixo com montagem",null,{"$f":"('Premissas do projeto'!E76*VLOOKUP(Resultados!C12,'Premissas macroeconomicas'!J4:R11,8)+'Premissas do projeto'!G77)*Resultados!CI$61","v":{"v":624861.0334921401,"d":"624,861"}}]
[{"$nulls":3},"Equipamento móvel",null,{"$f":"'Premissas do projeto'!G78*Resultados!CI$61","v":{"v":5555.156549429456,"d":"5,555"}}]
[{"$nulls":3},"Custos indiretos",null,{"$f":"'Premissas do projeto'!G79*Resultados!CI$61","v":{"v":142772.3278869544,"d":"142,772"}}]
[{"$nulls":3},"Total etapa 2",null,{"$f":"SUM(F366:F369)","v":{"v":928297.1442636185,"d":"928,297"}}]
[]
[null,"Cronograma de investimentos inicias"]
[]
[null,null,"Etapa 1:  desenvolvimento e licenciamento",{"$nulls":4},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(H23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(H23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(H23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(H23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(H23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(I23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(I23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(I23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(I23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(I23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(J23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(J23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(J23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(J23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(J23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":1,"d":"100.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(K23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(K23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(K23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(K23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(K23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(L23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(L23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(L23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(L23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(L23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(M23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(M23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(M23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(M23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(M23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(N23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(N23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(N23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(N23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(N23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(O23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(O23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(O23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(O23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(O23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(P23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(P23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(P23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(P23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(P23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Q23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(Q23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(Q23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(Q23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(Q23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(R23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(R23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(R23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(R23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(R23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(S23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(S23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(S23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(S23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(S23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(T23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(T23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(T23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(T23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(T23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(U23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(U23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(U23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(U23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(U23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(V23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(V23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(V23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(V23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(V23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(W23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(W23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(W23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(W23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(W23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(X23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(X23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(X23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(X23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(X23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Y23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(Y23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(Y23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(Y23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(Y23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Z23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(Z23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(Z23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(Z23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(Z23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AA23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AA23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AA23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AA23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AA23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AB23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AB23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AB23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AB23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AB23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AC23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AC23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AC23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AC23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AC23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AD23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AD23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AD23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AD23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AD23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AE23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AE23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AE23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AE23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AE23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AF23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AF23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AF23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AF23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AF23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AG23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AG23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AG23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AG23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AG23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AH23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AH23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AH23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AH23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AH23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AI23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AI23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AI23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AI23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AI23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AJ23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AJ23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AJ23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AJ23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AJ23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AK23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AK23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AK23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AK23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AK23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AL23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AL23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AL23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AL23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AL23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AM23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AM23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AM23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AM23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AM23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AN23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AN23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AN23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AN23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AN23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AO23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AO23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AO23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AO23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AO23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AP23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AP23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AP23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AP23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AP23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AQ23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AQ23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AQ23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AQ23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AQ23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AR23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AR23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AR23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AR23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AR23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AS23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AS23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AS23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AS23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AS23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AT23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AT23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AT23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AT23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AT23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AU23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AU23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AU23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AU23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AU23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AV23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AV23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AV23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AV23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AV23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AW23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AW23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AW23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AW23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AW23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AX23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AX23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AX23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AX23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AX23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AY23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AY23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AY23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AY23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AY23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AZ23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(AZ23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(AZ23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(AZ23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(AZ23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BA23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BA23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BA23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BA23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BA23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BB23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BB23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BB23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BB23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BB23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BC23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BC23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BC23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BC23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BC23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BD23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BD23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BD23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BD23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BD23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BE23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BE23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BE23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BE23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BE23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BF23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BF23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BF23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BF23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BF23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BG23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BG23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BG23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BG23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BG23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BH23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BH23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BH23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BH23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BH23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BI23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BI23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BI23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BI23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BI23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BJ23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BJ23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BJ23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BJ23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BJ23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BK23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BK23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BK23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BK23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BK23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BL23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BL23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BL23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BL23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BL23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BM23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$12,IF(BM23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$13,IF(BM23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$14,IF(BM23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$15,IF(BM23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$16,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}}]
[null,null,"Etapa 2",{"$nulls":4},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(H23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(H23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(H23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(H23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(H23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(I23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(I23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(I23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(I23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(I23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(J23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(J23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(J23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(J23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(J23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(K23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(K23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(K23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(K23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(K23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0.5,"d":"50.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(L23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(L23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(L23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(L23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(L23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0.49,"d":"49.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(M23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(M23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(M23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(M23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(M23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0.01,"d":"1.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(N23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(N23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(N23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(N23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(N23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(O23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(O23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(O23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(O23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(O23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(P23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(P23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(P23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(P23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(P23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Q23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(Q23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(Q23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(Q23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(Q23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(R23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(R23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(R23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(R23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(R23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(S23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(S23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(S23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(S23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(S23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(T23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(T23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(T23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(T23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(T23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(U23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(U23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(U23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(U23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(U23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(V23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(V23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(V23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(V23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(V23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(W23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(W23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(W23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(W23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(W23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(X23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(X23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(X23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(X23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(X23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Y23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(Y23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(Y23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(Y23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(Y23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Z23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(Z23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(Z23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(Z23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(Z23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AA23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AA23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AA23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AA23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AA23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AB23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AB23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AB23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AB23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AB23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AC23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AC23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AC23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AC23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AC23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AD23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AD23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AD23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AD23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AD23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AE23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AE23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AE23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AE23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AE23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AF23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AF23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AF23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AF23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AF23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AG23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AG23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AG23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AG23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AG23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AH23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AH23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AH23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AH23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AH23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AI23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AI23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AI23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AI23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AI23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AJ23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AJ23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AJ23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AJ23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AJ23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AK23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AK23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AK23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AK23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AK23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AL23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AL23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AL23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AL23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AL23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AM23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AM23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AM23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AM23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AM23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AN23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AN23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AN23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AN23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AN23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AO23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AO23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AO23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AO23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AO23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AP23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AP23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AP23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AP23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AP23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AQ23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AQ23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AQ23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AQ23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AQ23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AR23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AR23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AR23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AR23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AR23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AS23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AS23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AS23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AS23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AS23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AT23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AT23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AT23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AT23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AT23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AU23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AU23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AU23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AU23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AU23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AV23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AV23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AV23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AV23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AV23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AW23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AW23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AW23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AW23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AW23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AX23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AX23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AX23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AX23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AX23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AY23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AY23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AY23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AY23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AY23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AZ23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(AZ23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(AZ23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(AZ23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(AZ23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BA23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BA23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BA23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BA23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BA23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BB23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BB23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BB23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BB23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BB23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BC23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BC23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BC23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BC23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BC23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BD23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BD23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BD23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BD23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BD23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BE23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BE23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BE23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BE23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BE23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BF23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BF23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BF23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BF23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BF23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BG23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BG23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BG23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BG23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BG23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BH23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BH23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BH23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BH23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BH23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BI23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BI23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BI23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BI23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BI23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BJ23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BJ23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BJ23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BJ23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BJ23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BK23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BK23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BK23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BK23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BK23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BL23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BL23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BL23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BL23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BL23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BM23<Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$17,IF(BM23=Resultados!$C$13-3,'Biblioteca dados investimentos'!$I$18,IF(BM23=Resultados!$C$13-2,'Biblioteca dados investimentos'!$I$19,IF(BM23=Resultados!$C$13-1,'Biblioteca dados investimentos'!$I$20,IF(BM23=Resultados!$C$13,'Biblioteca dados investimentos'!$I$21,0))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Cronograma de reinvestimentos",{"$nulls":5},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(H23<Resultados!$C$13,0%,IF(H23=Resultados!$C$13,1%,IF(H23=Resultados!$C$13+1,1.5%,IF(H23=Resultados!$C$13+2,1.5%,IF(H23>Resultados!$C$15,0%,IF(H23=Resultados!$C$15,0.5%,IF(H23=Resultados!$C$15-1,1%,IF(H23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(I23<Resultados!$C$13,0%,IF(I23=Resultados!$C$13,1%,IF(I23=Resultados!$C$13+1,1.5%,IF(I23=Resultados!$C$13+2,1.5%,IF(I23>Resultados!$C$15,0%,IF(I23=Resultados!$C$15,0.5%,IF(I23=Resultados!$C$15-1,1%,IF(I23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(J23<Resultados!$C$13,0%,IF(J23=Resultados!$C$13,1%,IF(J23=Resultados!$C$13+1,1.5%,IF(J23=Resultados!$C$13+2,1.5%,IF(J23>Resultados!$C$15,0%,IF(J23=Resultados!$C$15,0.5%,IF(J23=Resultados!$C$15-1,1%,IF(J23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(K23<Resultados!$C$13,0%,IF(K23=Resultados!$C$13,1%,IF(K23=Resultados!$C$13+1,1.5%,IF(K23=Resultados!$C$13+2,1.5%,IF(K23>Resultados!$C$15,0%,IF(K23=Resultados!$C$15,0.5%,IF(K23=Resultados!$C$15-1,1%,IF(K23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(L23<Resultados!$C$13,0%,IF(L23=Resultados!$C$13,1%,IF(L23=Resultados!$C$13+1,1.5%,IF(L23=Resultados!$C$13+2,1.5%,IF(L23>Resultados!$C$15,0%,IF(L23=Resultados!$C$15,0.5%,IF(L23=Resultados!$C$15-1,1%,IF(L23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(M23<Resultados!$C$13,0%,IF(M23=Resultados!$C$13,1%,IF(M23=Resultados!$C$13+1,1.5%,IF(M23=Resultados!$C$13+2,1.5%,IF(M23>Resultados!$C$15,0%,IF(M23=Resultados!$C$15,0.5%,IF(M23=Resultados!$C$15-1,1%,IF(M23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.01,"d":"1.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(N23<Resultados!$C$13,0%,IF(N23=Resultados!$C$13,1%,IF(N23=Resultados!$C$13+1,1.5%,IF(N23=Resultados!$C$13+2,1.5%,IF(N23>Resultados!$C$15,0%,IF(N23=Resultados!$C$15,0.5%,IF(N23=Resultados!$C$15-1,1%,IF(N23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.015,"d":"1.5%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(O23<Resultados!$C$13,0%,IF(O23=Resultados!$C$13,1%,IF(O23=Resultados!$C$13+1,1.5%,IF(O23=Resultados!$C$13+2,1.5%,IF(O23>Resultados!$C$15,0%,IF(O23=Resultados!$C$15,0.5%,IF(O23=Resultados!$C$15-1,1%,IF(O23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.015,"d":"1.5%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(P23<Resultados!$C$13,0%,IF(P23=Resultados!$C$13,1%,IF(P23=Resultados!$C$13+1,1.5%,IF(P23=Resultados!$C$13+2,1.5%,IF(P23>Resultados!$C$15,0%,IF(P23=Resultados!$C$15,0.5%,IF(P23=Resultados!$C$15-1,1%,IF(P23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Q23<Resultados!$C$13,0%,IF(Q23=Resultados!$C$13,1%,IF(Q23=Resultados!$C$13+1,1.5%,IF(Q23=Resultados!$C$13+2,1.5%,IF(Q23>Resultados!$C$15,0%,IF(Q23=Resultados!$C$15,0.5%,IF(Q23=Resultados!$C$15-1,1%,IF(Q23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(R23<Resultados!$C$13,0%,IF(R23=Resultados!$C$13,1%,IF(R23=Resultados!$C$13+1,1.5%,IF(R23=Resultados!$C$13+2,1.5%,IF(R23>Resultados!$C$15,0%,IF(R23=Resultados!$C$15,0.5%,IF(R23=Resultados!$C$15-1,1%,IF(R23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(S23<Resultados!$C$13,0%,IF(S23=Resultados!$C$13,1%,IF(S23=Resultados!$C$13+1,1.5%,IF(S23=Resultados!$C$13+2,1.5%,IF(S23>Resultados!$C$15,0%,IF(S23=Resultados!$C$15,0.5%,IF(S23=Resultados!$C$15-1,1%,IF(S23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(T23<Resultados!$C$13,0%,IF(T23=Resultados!$C$13,1%,IF(T23=Resultados!$C$13+1,1.5%,IF(T23=Resultados!$C$13+2,1.5%,IF(T23>Resultados!$C$15,0%,IF(T23=Resultados!$C$15,0.5%,IF(T23=Resultados!$C$15-1,1%,IF(T23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(U23<Resultados!$C$13,0%,IF(U23=Resultados!$C$13,1%,IF(U23=Resultados!$C$13+1,1.5%,IF(U23=Resultados!$C$13+2,1.5%,IF(U23>Resultados!$C$15,0%,IF(U23=Resultados!$C$15,0.5%,IF(U23=Resultados!$C$15-1,1%,IF(U23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(V23<Resultados!$C$13,0%,IF(V23=Resultados!$C$13,1%,IF(V23=Resultados!$C$13+1,1.5%,IF(V23=Resultados!$C$13+2,1.5%,IF(V23>Resultados!$C$15,0%,IF(V23=Resultados!$C$15,0.5%,IF(V23=Resultados!$C$15-1,1%,IF(V23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(W23<Resultados!$C$13,0%,IF(W23=Resultados!$C$13,1%,IF(W23=Resultados!$C$13+1,1.5%,IF(W23=Resultados!$C$13+2,1.5%,IF(W23>Resultados!$C$15,0%,IF(W23=Resultados!$C$15,0.5%,IF(W23=Resultados!$C$15-1,1%,IF(W23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(X23<Resultados!$C$13,0%,IF(X23=Resultados!$C$13,1%,IF(X23=Resultados!$C$13+1,1.5%,IF(X23=Resultados!$C$13+2,1.5%,IF(X23>Resultados!$C$15,0%,IF(X23=Resultados!$C$15,0.5%,IF(X23=Resultados!$C$15-1,1%,IF(X23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Y23<Resultados!$C$13,0%,IF(Y23=Resultados!$C$13,1%,IF(Y23=Resultados!$C$13+1,1.5%,IF(Y23=Resultados!$C$13+2,1.5%,IF(Y23>Resultados!$C$15,0%,IF(Y23=Resultados!$C$15,0.5%,IF(Y23=Resultados!$C$15-1,1%,IF(Y23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(Z23<Resultados!$C$13,0%,IF(Z23=Resultados!$C$13,1%,IF(Z23=Resultados!$C$13+1,1.5%,IF(Z23=Resultados!$C$13+2,1.5%,IF(Z23>Resultados!$C$15,0%,IF(Z23=Resultados!$C$15,0.5%,IF(Z23=Resultados!$C$15-1,1%,IF(Z23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AA23<Resultados!$C$13,0%,IF(AA23=Resultados!$C$13,1%,IF(AA23=Resultados!$C$13+1,1.5%,IF(AA23=Resultados!$C$13+2,1.5%,IF(AA23>Resultados!$C$15,0%,IF(AA23=Resultados!$C$15,0.5%,IF(AA23=Resultados!$C$15-1,1%,IF(AA23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AB23<Resultados!$C$13,0%,IF(AB23=Resultados!$C$13,1%,IF(AB23=Resultados!$C$13+1,1.5%,IF(AB23=Resultados!$C$13+2,1.5%,IF(AB23>Resultados!$C$15,0%,IF(AB23=Resultados!$C$15,0.5%,IF(AB23=Resultados!$C$15-1,1%,IF(AB23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AC23<Resultados!$C$13,0%,IF(AC23=Resultados!$C$13,1%,IF(AC23=Resultados!$C$13+1,1.5%,IF(AC23=Resultados!$C$13+2,1.5%,IF(AC23>Resultados!$C$15,0%,IF(AC23=Resultados!$C$15,0.5%,IF(AC23=Resultados!$C$15-1,1%,IF(AC23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AD23<Resultados!$C$13,0%,IF(AD23=Resultados!$C$13,1%,IF(AD23=Resultados!$C$13+1,1.5%,IF(AD23=Resultados!$C$13+2,1.5%,IF(AD23>Resultados!$C$15,0%,IF(AD23=Resultados!$C$15,0.5%,IF(AD23=Resultados!$C$15-1,1%,IF(AD23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AE23<Resultados!$C$13,0%,IF(AE23=Resultados!$C$13,1%,IF(AE23=Resultados!$C$13+1,1.5%,IF(AE23=Resultados!$C$13+2,1.5%,IF(AE23>Resultados!$C$15,0%,IF(AE23=Resultados!$C$15,0.5%,IF(AE23=Resultados!$C$15-1,1%,IF(AE23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AF23<Resultados!$C$13,0%,IF(AF23=Resultados!$C$13,1%,IF(AF23=Resultados!$C$13+1,1.5%,IF(AF23=Resultados!$C$13+2,1.5%,IF(AF23>Resultados!$C$15,0%,IF(AF23=Resultados!$C$15,0.5%,IF(AF23=Resultados!$C$15-1,1%,IF(AF23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AG23<Resultados!$C$13,0%,IF(AG23=Resultados!$C$13,1%,IF(AG23=Resultados!$C$13+1,1.5%,IF(AG23=Resultados!$C$13+2,1.5%,IF(AG23>Resultados!$C$15,0%,IF(AG23=Resultados!$C$15,0.5%,IF(AG23=Resultados!$C$15-1,1%,IF(AG23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AH23<Resultados!$C$13,0%,IF(AH23=Resultados!$C$13,1%,IF(AH23=Resultados!$C$13+1,1.5%,IF(AH23=Resultados!$C$13+2,1.5%,IF(AH23>Resultados!$C$15,0%,IF(AH23=Resultados!$C$15,0.5%,IF(AH23=Resultados!$C$15-1,1%,IF(AH23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.02,"d":"2.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AI23<Resultados!$C$13,0%,IF(AI23=Resultados!$C$13,1%,IF(AI23=Resultados!$C$13+1,1.5%,IF(AI23=Resultados!$C$13+2,1.5%,IF(AI23>Resultados!$C$15,0%,IF(AI23=Resultados!$C$15,0.5%,IF(AI23=Resultados!$C$15-1,1%,IF(AI23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.015,"d":"1.5%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AJ23<Resultados!$C$13,0%,IF(AJ23=Resultados!$C$13,1%,IF(AJ23=Resultados!$C$13+1,1.5%,IF(AJ23=Resultados!$C$13+2,1.5%,IF(AJ23>Resultados!$C$15,0%,IF(AJ23=Resultados!$C$15,0.5%,IF(AJ23=Resultados!$C$15-1,1%,IF(AJ23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.01,"d":"1.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AK23<Resultados!$C$13,0%,IF(AK23=Resultados!$C$13,1%,IF(AK23=Resultados!$C$13+1,1.5%,IF(AK23=Resultados!$C$13+2,1.5%,IF(AK23>Resultados!$C$15,0%,IF(AK23=Resultados!$C$15,0.5%,IF(AK23=Resultados!$C$15-1,1%,IF(AK23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0.005,"d":"0.5%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AL23<Resultados!$C$13,0%,IF(AL23=Resultados!$C$13,1%,IF(AL23=Resultados!$C$13+1,1.5%,IF(AL23=Resultados!$C$13+2,1.5%,IF(AL23>Resultados!$C$15,0%,IF(AL23=Resultados!$C$15,0.5%,IF(AL23=Resultados!$C$15-1,1%,IF(AL23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AM23<Resultados!$C$13,0%,IF(AM23=Resultados!$C$13,1%,IF(AM23=Resultados!$C$13+1,1.5%,IF(AM23=Resultados!$C$13+2,1.5%,IF(AM23>Resultados!$C$15,0%,IF(AM23=Resultados!$C$15,0.5%,IF(AM23=Resultados!$C$15-1,1%,IF(AM23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AN23<Resultados!$C$13,0%,IF(AN23=Resultados!$C$13,1%,IF(AN23=Resultados!$C$13+1,1.5%,IF(AN23=Resultados!$C$13+2,1.5%,IF(AN23>Resultados!$C$15,0%,IF(AN23=Resultados!$C$15,0.5%,IF(AN23=Resultados!$C$15-1,1%,IF(AN23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AO23<Resultados!$C$13,0%,IF(AO23=Resultados!$C$13,1%,IF(AO23=Resultados!$C$13+1,1.5%,IF(AO23=Resultados!$C$13+2,1.5%,IF(AO23>Resultados!$C$15,0%,IF(AO23=Resultados!$C$15,0.5%,IF(AO23=Resultados!$C$15-1,1%,IF(AO23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AP23<Resultados!$C$13,0%,IF(AP23=Resultados!$C$13,1%,IF(AP23=Resultados!$C$13+1,1.5%,IF(AP23=Resultados!$C$13+2,1.5%,IF(AP23>Resultados!$C$15,0%,IF(AP23=Resultados!$C$15,0.5%,IF(AP23=Resultados!$C$15-1,1%,IF(AP23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AQ23<Resultados!$C$13,0%,IF(AQ23=Resultados!$C$13,1%,IF(AQ23=Resultados!$C$13+1,1.5%,IF(AQ23=Resultados!$C$13+2,1.5%,IF(AQ23>Resultados!$C$15,0%,IF(AQ23=Resultados!$C$15,0.5%,IF(AQ23=Resultados!$C$15-1,1%,IF(AQ23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AR23<Resultados!$C$13,0%,IF(AR23=Resultados!$C$13,1%,IF(AR23=Resultados!$C$13+1,1.5%,IF(AR23=Resultados!$C$13+2,1.5%,IF(AR23>Resultados!$C$15,0%,IF(AR23=Resultados!$C$15,0.5%,IF(AR23=Resultados!$C$15-1,1%,IF(AR23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AS23<Resultados!$C$13,0%,IF(AS23=Resultados!$C$13,1%,IF(AS23=Resultados!$C$13+1,1.5%,IF(AS23=Resultados!$C$13+2,1.5%,IF(AS23>Resultados!$C$15,0%,IF(AS23=Resultados!$C$15,0.5%,IF(AS23=Resultados!$C$15-1,1%,IF(AS23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AT23<Resultados!$C$13,0%,IF(AT23=Resultados!$C$13,1%,IF(AT23=Resultados!$C$13+1,1.5%,IF(AT23=Resultados!$C$13+2,1.5%,IF(AT23>Resultados!$C$15,0%,IF(AT23=Resultados!$C$15,0.5%,IF(AT23=Resultados!$C$15-1,1%,IF(AT23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AU23<Resultados!$C$13,0%,IF(AU23=Resultados!$C$13,1%,IF(AU23=Resultados!$C$13+1,1.5%,IF(AU23=Resultados!$C$13+2,1.5%,IF(AU23>Resultados!$C$15,0%,IF(AU23=Resultados!$C$15,0.5%,IF(AU23=Resultados!$C$15-1,1%,IF(AU23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AV23<Resultados!$C$13,0%,IF(AV23=Resultados!$C$13,1%,IF(AV23=Resultados!$C$13+1,1.5%,IF(AV23=Resultados!$C$13+2,1.5%,IF(AV23>Resultados!$C$15,0%,IF(AV23=Resultados!$C$15,0.5%,IF(AV23=Resultados!$C$15-1,1%,IF(AV23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AW23<Resultados!$C$13,0%,IF(AW23=Resultados!$C$13,1%,IF(AW23=Resultados!$C$13+1,1.5%,IF(AW23=Resultados!$C$13+2,1.5%,IF(AW23>Resultados!$C$15,0%,IF(AW23=Resultados!$C$15,0.5%,IF(AW23=Resultados!$C$15-1,1%,IF(AW23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AX23<Resultados!$C$13,0%,IF(AX23=Resultados!$C$13,1%,IF(AX23=Resultados!$C$13+1,1.5%,IF(AX23=Resultados!$C$13+2,1.5%,IF(AX23>Resultados!$C$15,0%,IF(AX23=Resultados!$C$15,0.5%,IF(AX23=Resultados!$C$15-1,1%,IF(AX23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AY23<Resultados!$C$13,0%,IF(AY23=Resultados!$C$13,1%,IF(AY23=Resultados!$C$13+1,1.5%,IF(AY23=Resultados!$C$13+2,1.5%,IF(AY23>Resultados!$C$15,0%,IF(AY23=Resultados!$C$15,0.5%,IF(AY23=Resultados!$C$15-1,1%,IF(AY23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(AZ23<Resultados!$C$13,0%,IF(AZ23=Resultados!$C$13,1%,IF(AZ23=Resultados!$C$13+1,1.5%,IF(AZ23=Resultados!$C$13+2,1.5%,IF(AZ23>Resultados!$C$15,0%,IF(AZ23=Resultados!$C$15,0.5%,IF(AZ23=Resultados!$C$15-1,1%,IF(AZ23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BA23<Resultados!$C$13,0%,IF(BA23=Resultados!$C$13,1%,IF(BA23=Resultados!$C$13+1,1.5%,IF(BA23=Resultados!$C$13+2,1.5%,IF(BA23>Resultados!$C$15,0%,IF(BA23=Resultados!$C$15,0.5%,IF(BA23=Resultados!$C$15-1,1%,IF(BA23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BB23<Resultados!$C$13,0%,IF(BB23=Resultados!$C$13,1%,IF(BB23=Resultados!$C$13+1,1.5%,IF(BB23=Resultados!$C$13+2,1.5%,IF(BB23>Resultados!$C$15,0%,IF(BB23=Resultados!$C$15,0.5%,IF(BB23=Resultados!$C$15-1,1%,IF(BB23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BC23<Resultados!$C$13,0%,IF(BC23=Resultados!$C$13,1%,IF(BC23=Resultados!$C$13+1,1.5%,IF(BC23=Resultados!$C$13+2,1.5%,IF(BC23>Resultados!$C$15,0%,IF(BC23=Resultados!$C$15,0.5%,IF(BC23=Resultados!$C$15-1,1%,IF(BC23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BD23<Resultados!$C$13,0%,IF(BD23=Resultados!$C$13,1%,IF(BD23=Resultados!$C$13+1,1.5%,IF(BD23=Resultados!$C$13+2,1.5%,IF(BD23>Resultados!$C$15,0%,IF(BD23=Resultados!$C$15,0.5%,IF(BD23=Resultados!$C$15-1,1%,IF(BD23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BE23<Resultados!$C$13,0%,IF(BE23=Resultados!$C$13,1%,IF(BE23=Resultados!$C$13+1,1.5%,IF(BE23=Resultados!$C$13+2,1.5%,IF(BE23>Resultados!$C$15,0%,IF(BE23=Resultados!$C$15,0.5%,IF(BE23=Resultados!$C$15-1,1%,IF(BE23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BF23<Resultados!$C$13,0%,IF(BF23=Resultados!$C$13,1%,IF(BF23=Resultados!$C$13+1,1.5%,IF(BF23=Resultados!$C$13+2,1.5%,IF(BF23>Resultados!$C$15,0%,IF(BF23=Resultados!$C$15,0.5%,IF(BF23=Resultados!$C$15-1,1%,IF(BF23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BG23<Resultados!$C$13,0%,IF(BG23=Resultados!$C$13,1%,IF(BG23=Resultados!$C$13+1,1.5%,IF(BG23=Resultados!$C$13+2,1.5%,IF(BG23>Resultados!$C$15,0%,IF(BG23=Resultados!$C$15,0.5%,IF(BG23=Resultados!$C$15-1,1%,IF(BG23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BH23<Resultados!$C$13,0%,IF(BH23=Resultados!$C$13,1%,IF(BH23=Resultados!$C$13+1,1.5%,IF(BH23=Resultados!$C$13+2,1.5%,IF(BH23>Resultados!$C$15,0%,IF(BH23=Resultados!$C$15,0.5%,IF(BH23=Resultados!$C$15-1,1%,IF(BH23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BI23<Resultados!$C$13,0%,IF(BI23=Resultados!$C$13,1%,IF(BI23=Resultados!$C$13+1,1.5%,IF(BI23=Resultados!$C$13+2,1.5%,IF(BI23>Resultados!$C$15,0%,IF(BI23=Resultados!$C$15,0.5%,IF(BI23=Resultados!$C$15-1,1%,IF(BI23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BJ23<Resultados!$C$13,0%,IF(BJ23=Resultados!$C$13,1%,IF(BJ23=Resultados!$C$13+1,1.5%,IF(BJ23=Resultados!$C$13+2,1.5%,IF(BJ23>Resultados!$C$15,0%,IF(BJ23=Resultados!$C$15,0.5%,IF(BJ23=Resultados!$C$15-1,1%,IF(BJ23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BK23<Resultados!$C$13,0%,IF(BK23=Resultados!$C$13,1%,IF(BK23=Resultados!$C$13+1,1.5%,IF(BK23=Resultados!$C$13+2,1.5%,IF(BK23>Resultados!$C$15,0%,IF(BK23=Resultados!$C$15,0.5%,IF(BK23=Resultados!$C$15-1,1%,IF(BK23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BL23<Resultados!$C$13,0%,IF(BL23=Resultados!$C$13,1%,IF(BL23=Resultados!$C$13+1,1.5%,IF(BL23=Resultados!$C$13+2,1.5%,IF(BL23>Resultados!$C$15,0%,IF(BL23=Resultados!$C$15,0.5%,IF(BL23=Resultados!$C$15-1,1%,IF(BL23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}},{"$f":"IF('Premissas do projeto'!$E$73='Biblioteca dados investimentos'!$I$10,IF(BM23<Resultados!$C$13,0%,IF(BM23=Resultados!$C$13,1%,IF(BM23=Resultados!$C$13+1,1.5%,IF(BM23=Resultados!$C$13+2,1.5%,IF(BM23>Resultados!$C$15,0%,IF(BM23=Resultados!$C$15,0.5%,IF(BM23=Resultados!$C$15-1,1%,IF(BM23=Resultados!$C$15-2,1.5%,2%)))))))),\"ERRO\")","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Programa de investimentos inicias"]
[{"$nulls":6},{"$f":"G23","v":2017},{"$f":"G380+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075]
[]
[null,"Programa de investimentos inicias"]
[]
[null,null,"Etapa 1:  desenvolvimento e licenciamento",null,null,{"$f":"SUM(H384:BM384)","v":{"v":30540.516092086047,"d":"30,541"}},null,{"$f":"$F$364*IF(H23=Resultados!$C$11,H27,0)","v":0},{"$f":"$F$364*IF(I23=Resultados!$C$11,I27,0)","v":0},{"$f":"$F$364*IF(J23=Resultados!$C$11,J27,0)","v":{"v":30540.516092086047,"d":"30,541"}},{"$f":"$F$364*IF(K23=Resultados!$C$11,K27,0)","v":0},{"$f":"$F$364*IF(L23=Resultados!$C$11,L27,0)","v":0},{"$f":"$F$364*IF(M23=Resultados!$C$11,M27,0)","v":0},{"$f":"$F$364*IF(N23=Resultados!$C$11,N27,0)","v":0},{"$f":"$F$364*IF(O23=Resultados!$C$11,O27,0)","v":0},{"$f":"$F$364*IF(P23=Resultados!$C$11,P27,0)","v":0},{"$f":"$F$364*IF(Q23=Resultados!$C$11,Q27,0)","v":0},{"$f":"$F$364*IF(R23=Resultados!$C$11,R27,0)","v":0},{"$f":"$F$364*IF(S23=Resultados!$C$11,S27,0)","v":0},{"$f":"$F$364*IF(T23=Resultados!$C$11,T27,0)","v":0},{"$f":"$F$364*IF(U23=Resultados!$C$11,U27,0)","v":0},{"$f":"$F$364*IF(V23=Resultados!$C$11,V27,0)","v":0},{"$f":"$F$364*IF(W23=Resultados!$C$11,W27,0)","v":0},{"$f":"$F$364*IF(X23=Resultados!$C$11,X27,0)","v":0},{"$f":"$F$364*IF(Y23=Resultados!$C$11,Y27,0)","v":0},{"$f":"$F$364*IF(Z23=Resultados!$C$11,Z27,0)","v":0},{"$f":"$F$364*IF(AA23=Resultados!$C$11,AA27,0)","v":0},{"$f":"$F$364*IF(AB23=Resultados!$C$11,AB27,0)","v":0},{"$f":"$F$364*IF(AC23=Resultados!$C$11,AC27,0)","v":0},{"$f":"$F$364*IF(AD23=Resultados!$C$11,AD27,0)","v":0},{"$f":"$F$364*IF(AE23=Resultados!$C$11,AE27,0)","v":0},{"$f":"$F$364*IF(AF23=Resultados!$C$11,AF27,0)","v":0},{"$f":"$F$364*IF(AG23=Resultados!$C$11,AG27,0)","v":0},{"$f":"$F$364*IF(AH23=Resultados!$C$11,AH27,0)","v":0},{"$f":"$F$364*IF(AI23=Resultados!$C$11,AI27,0)","v":0},{"$f":"$F$364*IF(AJ23=Resultados!$C$11,AJ27,0)","v":0},{"$f":"$F$364*IF(AK23=Resultados!$C$11,AK27,0)","v":0},{"$f":"$F$364*IF(AL23=Resultados!$C$11,AL27,0)","v":0},{"$f":"$F$364*IF(AM23=Resultados!$C$11,AM27,0)","v":0},{"$f":"$F$364*IF(AN23=Resultados!$C$11,AN27,0)","v":0},{"$f":"$F$364*IF(AO23=Resultados!$C$11,AO27,0)","v":0},{"$f":"$F$364*IF(AP23=Resultados!$C$11,AP27,0)","v":0},{"$f":"$F$364*IF(AQ23=Resultados!$C$11,AQ27,0)","v":0},{"$f":"$F$364*IF(AR23=Resultados!$C$11,AR27,0)","v":0},{"$f":"$F$364*IF(AS23=Resultados!$C$11,AS27,0)","v":0},{"$f":"$F$364*IF(AT23=Resultados!$C$11,AT27,0)","v":0},{"$f":"$F$364*IF(AU23=Resultados!$C$11,AU27,0)","v":0},{"$f":"$F$364*IF(AV23=Resultados!$C$11,AV27,0)","v":0},{"$f":"$F$364*IF(AW23=Resultados!$C$11,AW27,0)","v":0},{"$f":"$F$364*IF(AX23=Resultados!$C$11,AX27,0)","v":0},{"$f":"$F$364*IF(AY23=Resultados!$C$11,AY27,0)","v":0},{"$f":"$F$364*IF(AZ23=Resultados!$C$11,AZ27,0)","v":0},{"$f":"$F$364*IF(BA23=Resultados!$C$11,BA27,0)","v":0},{"$f":"$F$364*IF(BB23=Resultados!$C$11,BB27,0)","v":0},{"$f":"$F$364*IF(BC23=Resultados!$C$11,BC27,0)","v":0},{"$f":"$F$364*IF(BD23=Resultados!$C$11,BD27,0)","v":0},{"$f":"$F$364*IF(BE23=Resultados!$C$11,BE27,0)","v":0},{"$f":"$F$364*IF(BF23=Resultados!$C$11,BF27,0)","v":0},{"$f":"$F$364*IF(BG23=Resultados!$C$11,BG27,0)","v":0},{"$f":"$F$364*IF(BH23=Resultados!$C$11,BH27,0)","v":0},{"$f":"$F$364*IF(BI23=Resultados!$C$11,BI27,0)","v":0},{"$f":"$F$364*IF(BJ23=Resultados!$C$11,BJ27,0)","v":0},{"$f":"$F$364*IF(BK23=Resultados!$C$11,BK27,0)","v":0},{"$f":"$F$364*IF(BL23=Resultados!$C$11,BL27,0)","v":0},{"$f":"$F$364*IF(BM23=Resultados!$C$11,BM27,0)","v":0}]
[null,null,"Etapa 2"]
[{"$nulls":3},"Construção cívil",null,{"$f":"SUM(H386:BM386)","v":{"v":186774.9742108333,"d":"186,775"}},null,{"$f":"$F366*H$375*H$27","v":0},0,0,{"v":91427.49733152249,"d":"91,427"},{"v":93362.10317505752,"d":"93,362"},{"v":1985.3737042532641,"d":"1,985"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F366*AN$375*AN$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento fixo com montagem",null,{"$f":"SUM(H387:BM387)","v":{"v":752430.1270241012,"d":"752,430"}},null,{"$f":"$F367*H$375*H$27","v":0},0,0,{"v":368319.16974593827,"d":"368,319"},{"v":376112.8033777624,"d":"376,113"},{"v":7998.153900400581,"d":"7,998"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F367*AN$375*AN$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Equipamento móvel",null,{"$f":"SUM(H388:BM388)","v":{"v":6689.274773250124,"d":"6,689"}},null,{"$f":"$F368*H$375*H$27","v":0},0,0,{"v":3274.441097182459,"d":"3,274"},{"v":3343.72827079884,"d":"3,344"},{"v":71.10540526882433,"d":"71"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F368*AN$375*AN$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Custos indiretos",null,{"$f":"SUM(H389:BM389)","v":{"v":171920.147119974,"d":"171,920"}},null,{"$f":"$F369*H$375*H$27","v":0},0,0,{"v":84155.96820965692,"d":"84,156"},{"v":85936.70849697327,"d":"85,937"},{"v":1827.470413343799,"d":"1,827"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F369*AN$375*AN$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total etapa 2",null,{"$f":"SUM(F386:F389)","v":{"v":1117814.5231281586,"d":"1,117,815"}}]
[]
[]
[null,"Programa de reinvestimentos",{"$nulls":3},{"$f":"SUM(H393:BM393)","v":{"v":899108.2986446765,"d":"899,108"}},null,{"$f":"$F$370*H377*H27","v":0},0,0,0,0,{"v":11882.103423266468,"d":"11,882"},{"v":18571.727650565485,"d":"18,572"},{"v":19351.74021188924,"d":"19,352"},{"v":26886.017734384786,"d":"26,886"},{"v":28015.230479228947,"d":"28,015"},{"v":29191.870159356564,"d":"29,192"},{"v":30417.928706049534,"d":"30,418"},{"v":31695.481711703615,"d":"31,695"},{"v":33026.69194359517,"d":"33,027"},{"v":34413.81300522617,"d":"34,414"},{"v":35859.193151445674,"d":"35,859"},{"v":37365.27926380639,"d":"37,365"},{"v":38934.62099288626,"d":"38,935"},{"v":40569.875074587486,"d":"40,570"},{"v":42273.80982772016,"d":"42,274"},{"v":44049.30984048441,"d":"44,049"},{"v":45899.38085378475,"d":"45,899"},{"v":47827.15484964372,"d":"47,827"},{"v":49835.89535332875,"d":"49,836"},{"v":51929.00295816856,"d":"51,929"},{"v":54110.02108241165,"d":"54,110"},{"v":56382.641967872936,"d":"56,383"},{"v":44063.0346978927,"d":"44,063"},{"v":30609.1214368028,"d":"30,609"},{"v":15947.35226857426,"d":"15,947"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AUXILIAR - AMORTIZAÇÃO TEÓRICA COM O REGIME DE LUCRO PRESUMIDO OU DE LUCRO REAL NORMAL"]
[]
[null,"Investimentos iniciais",null,null,"Ano invest","Lembrança valor inicial"]
[]
[null,"Etapa 1:  desenvolvimento e licenciamento"]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$8","v":5},null,"Desenvolvimento e licenciamento"]
[{"$nulls":3},"investido em",{"$f":"G$23+1","v":2018},{"$f":"HLOOKUP(E404,$H$380:$BM$384,5,0)","v":0},null,{"$f":"IF(AND(H$23>$E404,H$23<$E404+$B$403+1),$F404/$B$403,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E404,R$23<$E404+$B$403+1),$F404/$B$403,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E404,AB$23<$E404+$B$403+1),$F404/$B$403,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E404,AL$23<$E404+$B$403+1),$F404/$B$403,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E404,AV$23<$E404+$B$403+1),$F404/$B$403,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$23>$E404,BF$23<$E404+$B$403+1),$F404/$B$403,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E404+1","v":2019},{"$f":"HLOOKUP(E405,$H$380:$BM$384,5,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E405+1","v":2020},{"v":30540.516092086047,"d":"30,541"},null,0,0,0,{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F404:F416)","v":{"v":30540.516092086047,"d":"30,541"}},null,{"$f":"SUM(H404:H416)","v":0},{"$f":"SUM(I404:I416)","v":0},0,{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Etapa 2"]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$9","v":25},null,"Construção cívil"]
[{"$nulls":3},"investido em",{"$f":"G$23+1","v":2018},{"$f":"HLOOKUP(E422,$H$380:$BM$386,7,0)","v":0},null,{"$f":"IF(AND(H$23>$E422,H$23<$E422+$B$421+1),$F422/$B$421,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E422,R$23<$E422+$B$421+1),$F422/$B$421,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E422,AB$23<$E422+$B$421+1),$F422/$B$421,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E422,AL$23<$E422+$B$421+1),$F422/$B$421,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E422,AV$23<$E422+$B$421+1),$F422/$B$421,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$23>$E422,BF$23<$E422+$B$421+1),$F422/$B$421,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E422+1","v":2019},{"$f":"HLOOKUP(E423,$H$380:$BM$386,7,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E423+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,{"v":91427.49733152249,"d":"91,427"},null,0,0,0,0,{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},{"v":3657.0998932608995,"d":"3,657"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,{"v":93362.10317505752,"d":"93,362"},null,0,0,0,0,0,{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},{"v":3734.4841270023007,"d":"3,734"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,{"v":1985.3737042532641,"d":"1,985"},null,0,0,0,0,0,0,{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},{"v":79.41494817013057,"d":"79"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F422:F434)","v":{"v":186774.9742108333,"d":"186,775"}},null,{"$f":"SUM(H422:H434)","v":0},0,0,0,{"v":3657.0998932608995,"d":"3,657"},{"v":7391.584020263201,"d":"7,392"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},{"v":79.41494817013057,"d":"79"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$10","v":10},null,"Equipamento fixo com montagem"]
[{"$nulls":3},"investido em",{"$f":"G$23+1","v":2018},{"$f":"HLOOKUP(E438,$H$380:$BM$387,8,0)","v":0},null,{"$f":"IF(AND(H$23>$E438,H$23<$E438+$B$437+1),$F438/$B$437,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E438,R$23<$E438+$B$437+1),$F438/$B$437,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E438,AB$23<$E438+$B$437+1),$F438/$B$437,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E438,AL$23<$E438+$B$437+1),$F438/$B$437,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E438,AV$23<$E438+$B$437+1),$F438/$B$437,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$23>$E438,BF$23<$E438+$B$437+1),$F438/$B$437,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E438+1","v":2019},{"$f":"HLOOKUP(E439,$H$380:$BM$387,8,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E439+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,{"v":368319.16974593827,"d":"368,319"},null,0,0,0,0,{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},{"v":36831.91697459383,"d":"36,832"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,{"v":376112.8033777624,"d":"376,113"},null,0,0,0,0,0,{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},{"v":37611.28033777624,"d":"37,611"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,{"v":7998.153900400581,"d":"7,998"},null,0,0,0,0,0,0,{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},{"v":799.8153900400581,"d":"800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F438:F450)","v":{"v":752430.1270241012,"d":"752,430"}},null,{"$f":"SUM(H438:H450)","v":0},0,0,0,{"v":36831.91697459383,"d":"36,832"},{"v":74443.19731237006,"d":"74,443"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":38411.0957278163,"d":"38,411"},{"v":799.8153900400581,"d":"800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$11","v":5},null,"Equipamento móvel"]
[{"$nulls":3},"investido em",{"$f":"G$23+1","v":2018},{"$f":"HLOOKUP(E454,$H$380:$BM$388,9,0)","v":0},null,{"$f":"IF(AND(H$23>$E454,H$23<$E454+$B$453+1),$F454/$B$453,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E454,R$23<$E454+$B$453+1),$F454/$B$453,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E454,AB$23<$E454+$B$453+1),$F454/$B$453,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E454,AL$23<$E454+$B$453+1),$F454/$B$453,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E454,AV$23<$E454+$B$453+1),$F454/$B$453,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$23>$E454,BF$23<$E454+$B$453+1),$F454/$B$453,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E454+1","v":2019},{"$f":"HLOOKUP(E455,$H$380:$BM$388,9,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E455+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,{"v":3274.441097182459,"d":"3,274"},null,0,0,0,0,{"v":654.8882194364918,"d":"655"},{"v":654.8882194364918,"d":"655"},{"v":654.8882194364918,"d":"655"},{"v":654.8882194364918,"d":"655"},{"v":654.8882194364918,"d":"655"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,{"v":3343.72827079884,"d":"3,344"},null,0,0,0,0,0,{"v":668.745654159768,"d":"669"},{"v":668.745654159768,"d":"669"},{"v":668.745654159768,"d":"669"},{"v":668.745654159768,"d":"669"},{"v":668.745654159768,"d":"669"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,{"v":71.10540526882433,"d":"71"},null,0,0,0,0,0,0,{"v":14.221081053764866,"d":"14"},{"v":14.221081053764866,"d":"14"},{"v":14.221081053764866,"d":"14"},{"v":14.221081053764866,"d":"14"},{"v":14.221081053764866,"d":"14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F454:F466)","v":{"v":6689.274773250124,"d":"6,689"}},null,{"$f":"SUM(H454:H466)","v":0},0,0,0,{"v":654.8882194364918,"d":"655"},{"v":1323.63387359626,"d":"1,324"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":682.966735213533,"d":"683"},{"v":14.221081053764866,"d":"14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$12","v":5},null,"Custos indiretos"]
[{"$nulls":3},"investido em",{"$f":"G$23+1","v":2018},{"$f":"HLOOKUP(E470,$H$380:$BM$389,10,0)","v":0},null,{"$f":"IF(AND(H$23>$E470,H$23<$E470+$B$469+1),$F470/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E470,R$23<$E470+$B$469+1),$F470/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E470,AB$23<$E470+$B$469+1),$F470/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E470,AL$23<$E470+$B$469+1),$F470/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E470,AV$23<$E470+$B$469+1),$F470/$B$469,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$23>$E470,BF$23<$E470+$B$469+1),$F470/$B$469,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E470+1","v":2019},{"$f":"HLOOKUP(E471,$H$380:$BM$389,10,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",{"$f":"E471+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2021,{"v":84155.96820965692,"d":"84,156"},null,0,0,0,0,{"v":16831.193641931382,"d":"16,831"},{"v":16831.193641931382,"d":"16,831"},{"v":16831.193641931382,"d":"16,831"},{"v":16831.193641931382,"d":"16,831"},{"v":16831.193641931382,"d":"16,831"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2022,{"v":85936.70849697327,"d":"85,937"},null,0,0,0,0,0,{"v":17187.341699394652,"d":"17,187"},{"v":17187.341699394652,"d":"17,187"},{"v":17187.341699394652,"d":"17,187"},{"v":17187.341699394652,"d":"17,187"},{"v":17187.341699394652,"d":"17,187"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2023,{"v":1827.470413343799,"d":"1,827"},null,0,0,0,0,0,0,{"v":365.4940826687598,"d":"365"},{"v":365.4940826687598,"d":"365"},{"v":365.4940826687598,"d":"365"},{"v":365.4940826687598,"d":"365"},{"v":365.4940826687598,"d":"365"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"investido em",2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Total",null,{"$f":"SUM(F470:F482)","v":{"v":171920.147119974,"d":"171,920"}},null,{"$f":"SUM(H470:H482)","v":0},0,0,0,{"v":16831.193641931382,"d":"16,831"},{"v":34018.53534132603,"d":"34,019"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":17552.835782063412,"d":"17,553"},{"v":365.4940826687598,"d":"365"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Reinvestimentos"]
[{"$nulls":4},"Ano invest","Lembrança valor inicial"]
[]
[null,{"$f":"'Biblioteca impostos'!$AX$13","v":10},null,null,{"$f":"G$23+1","v":2018},{"$f":"HLOOKUP(E489,$H$380:$BM$393,13,0)","v":0},null,{"$f":"IF(AND(H$23>$E489,H$23<$E489+$B$489+1),$F489/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E489,R$23<$E489+$B$489+1),$F489/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E489,AB$23<$E489+$B$489+1),$F489/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E489,AL$23<$E489+$B$489+1),$F489/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E489,AV$23<$E489+$B$489+1),$F489/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$23>$E489,BF$23<$E489+$B$489+1),$F489/$B$489,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E489+1","v":2019},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E490+1","v":2020},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2021,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2022,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2023,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2024,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2025,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2026,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2027,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2028,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2029,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2030,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2031,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2032,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2033,0,null,{"$f":"IF(AND(H$23>$E504,H$23<$E504+$B$489+1),$F504/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E504,R$23<$E504+$B$489+1),$F504/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E504,AB$23<$E504+$B$489+1),$F504/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E504,AL$23<$E504+$B$489+1),$F504/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E504,AV$23<$E504+$B$489+1),$F504/$B$489,0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(BC$23>$E504,BC$23<$E504+$B$489+1),$F504/$B$489,0)","v":0},0,0,{"$f":"IF(AND(BF$23>$E504,BF$23<$E504+$B$489+1),$F504/$B$489,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},2034,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BC$23>$E505,BC$23<$E505+$B$489+1),$F505/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2035,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2036,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2037,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2038,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2039,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2040,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2041,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2042,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2043,0,null,{"$f":"IF(AND(H$23>$E514,H$23<$E514+$B$489+1),$F514/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E514,R$23<$E514+$B$489+1),$F514/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E514,AB$23<$E514+$B$489+1),$F514/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E514,AL$23<$E514+$B$489+1),$F514/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E514,AV$23<$E514+$B$489+1),$F514/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$23>$E514,BF$23<$E514+$B$489+1),$F514/$B$489,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},2044,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2045,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2046,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2047,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2048,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2049,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2050,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2051,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2052,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2053,0,null,{"$f":"IF(AND(H$23>$E524,H$23<$E524+$B$489+1),$F524/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E524,R$23<$E524+$B$489+1),$F524/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E524,AB$23<$E524+$B$489+1),$F524/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E524,AL$23<$E524+$B$489+1),$F524/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E524,AV$23<$E524+$B$489+1),$F524/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$23>$E524,BF$23<$E524+$B$489+1),$F524/$B$489,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E524+1","v":2054},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BC$23>$E525,BC$23<$E525+$B$489+1),$F525/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2055,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2056,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2057,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2058,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2059,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2060,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2061,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2062,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2063,0,null,{"$f":"IF(AND(H$23>$E534,H$23<$E534+$B$489+1),$F534/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$23>$E534,R$23<$E534+$B$489+1),$F534/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AB$23>$E534,AB$23<$E534+$B$489+1),$F534/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$23>$E534,AL$23<$E534+$B$489+1),$F534/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AV$23>$E534,AV$23<$E534+$B$489+1),$F534/$B$489,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF$23>$E534,BF$23<$E534+$B$489+1),$F534/$B$489,0)","v":0},0,0,0,0,0,0,0]
[{"$nulls":4},2064,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2065,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2066,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2067,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2068,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2069,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2070,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2071,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E542+1","v":2072},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2073,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},2074,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},{"$f":"E545+1","v":2075},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},"Total",null,null,{"$f":"SUM(H489:H546)","v":0},{"$f":"SUM(I489:I546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"AUXILIAR - AMORTIZAÇÃO EFETIVA COM O REGIME DE LUCRO PRESUMIDO OU DE LUCRO REAL NORMAL CONSIDERANDO O MOMENTO DE FIM DE OPERAÇÃO"]
[]
[null,"Investimento inicial",{"$nulls":5},{"$f":"SUM(H555:H559)","v":0},{"$f":"SUM(I555:I559)","v":0},0,0,0,{"v":123285.05376597276,"d":"123,285"},{"v":124543.99926790548,"d":"124,544"},{"v":124543.99926790548,"d":"124,544"},{"v":118435.89604948828,"d":"118,436"},{"v":100949.81418812039,"d":"100,950"},{"v":83093.72683456598,"d":"83,094"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":82714.01167084345,"d":"82,714"},{"v":45882.09469624963,"d":"45,882"},{"v":8270.81435847339,"d":"8,271"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Desenvolvimento e licenciamento",{"$nulls":4},{"$f":"IF(H$34>0,H417,0)","v":0},0,0,0,0,{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construção civil",{"$nulls":4},{"$f":"IF(H$34>0,H435,0)","v":0},0,0,0,0,{"v":7391.584020263201,"d":"7,392"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamento e material",{"$nulls":4},{"$f":"IF(H$34>0,H451,0)","v":0},0,0,0,0,{"v":74443.19731237006,"d":"74,443"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":75243.01270241012,"d":"75,243"},{"v":38411.0957278163,"d":"38,411"},{"v":799.8153900400581,"d":"800"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamentos móveis",{"$nulls":4},{"$f":"IF(H$34>0,H467,0)","v":0},0,0,0,0,{"v":1323.63387359626,"d":"1,324"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":682.966735213533,"d":"683"},{"v":14.221081053764866,"d":"14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custos indiretos",{"$nulls":4},{"$f":"IF(H$34>0,H483,0)","v":0},0,0,0,0,{"v":34018.53534132603,"d":"34,019"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":17552.835782063412,"d":"17,553"},{"v":365.4940826687598,"d":"365"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reinvestmentos",{"$nulls":5},{"$f":"IF(H$34>0,H547,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"AUXILIAR - AMORTIZAÇÃO EFETIVA COM O REGIME DE LUCRO REAL COM O SUBSIDIO SUDENE OU SUDAM"]
[]
[null,"Investimento inicial",{"$nulls":5},{"$f":"SUM(H568:H573)","v":0},0,0,0,{"v":368319.16974593827,"d":"368,319"},{"v":424954.6598313651,"d":"424,955"},{"v":57299.140465895936,"d":"57,299"},{"v":49300.98656549536,"d":"49,301"},{"v":43192.88334707815,"d":"43,193"},{"v":25706.801485710275,"d":"25,707"},{"v":7850.714132155856,"d":"7,851"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,{"$f":"SUM(AN568:AN573)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Desenvolvimento e licenciamento",{"$nulls":4},{"$f":"H555","v":0},0,0,0,0,{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},{"v":6108.103218417209,"d":"6,108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construção civil",{"$nulls":4},{"$f":"H556","v":0},0,0,0,0,{"v":7391.584020263201,"d":"7,392"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":7470.998968433331,"d":"7,471"},{"v":3813.8990751724314,"d":"3,814"},0,0,{"$f":"AN556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equipamento e material",{"$nulls":4},{"$f":"G387","v":0},0,0,0,{"v":368319.16974593827,"d":"368,319"},{"v":376112.8033777624,"d":"376,113"},{"v":7998.153900400581,"d":"7,998"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equipamentos móveis",{"$nulls":4},{"$f":"H558","v":0},0,0,0,0,{"v":1323.63387359626,"d":"1,324"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":1337.8549546500249,"d":"1,338"},{"v":682.966735213533,"d":"683"},{"v":14.221081053764866,"d":"14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custos indiretos",{"$nulls":4},{"$f":"H559","v":0},0,0,0,0,{"v":34018.53534132603,"d":"34,019"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":34384.02942399479,"d":"34,384"},{"v":17552.835782063412,"d":"17,553"},{"v":365.4940826687598,"d":"365"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reinvestmentos",{"$nulls":5},{"$f":"G393","v":0},0,0,0,0,0,{"v":11882.103423266468,"d":"11,882"},{"v":18571.727650565485,"d":"18,572"},{"v":19351.74021188924,"d":"19,352"},{"v":26886.017734384786,"d":"26,886"},{"v":28015.230479228947,"d":"28,015"},{"v":29191.870159356564,"d":"29,192"},{"v":30417.928706049534,"d":"30,418"},{"v":31695.481711703615,"d":"31,695"},{"v":33026.69194359517,"d":"33,027"},{"v":34413.81300522617,"d":"34,414"},{"v":35859.193151445674,"d":"35,859"},{"v":37365.27926380639,"d":"37,365"},{"v":38934.62099288626,"d":"38,935"},{"v":40569.875074587486,"d":"40,570"},{"v":42273.80982772016,"d":"42,274"},{"v":44049.30984048441,"d":"44,049"},{"v":45899.38085378475,"d":"45,899"},{"v":47827.15484964372,"d":"47,827"},{"v":49835.89535332875,"d":"49,836"},{"v":51929.00295816856,"d":"51,929"},{"v":54110.02108241165,"d":"54,110"},{"v":56382.641967872936,"d":"56,383"},{"v":44063.0346978927,"d":"44,063"},{"v":30609.1214368028,"d":"30,609"},{"v":15947.35226857426,"d":"15,947"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"AUXILIAR - CÁLCULO DA DÍVIDA FINANCEIRA"]
[]
[null,"BNDES"]
[]
[{"$nulls":6},{"$f":"'Premissas do projeto'!$F$16","v":2017},{"$f":"G585+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075]
[null,"BNDES"]
[null,null,"Taxa de juros",{"$nulls":4},{"$f":"(HLOOKUP(H585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.09368672634413568,"d":"9.37%"}},{"$f":"(HLOOKUP(I585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.09802407161296281,"d":"9.80%"}},{"$f":"(HLOOKUP(J585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.10236141688178994,"d":"10.24%"}},{"$f":"(HLOOKUP(K585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.10669876215061708,"d":"10.67%"}},{"$f":"(HLOOKUP(L585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11103610741944422,"d":"11.10%"}},{"$f":"(HLOOKUP(M585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(N585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(O585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(P585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(Q585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(R585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(S585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(T585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(U585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(V585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(W585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(X585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(Y585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(Z585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AA585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AB585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AC585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AD585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AE585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AF585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AG585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AH585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AI585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AJ585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AK585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AL585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AM585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AN585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AO585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AP585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AQ585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AR585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AS585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AT585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AU585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AV585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AW585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AX585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AY585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(AZ585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BA585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BB585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BC585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BD585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BE585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BF585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BG585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BH585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BI585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BJ585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BK585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BL585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}},{"$f":"(HLOOKUP(BM585,'Premissas macroeconomicas'!$C$4:$BP$9,6)+'Premissas do projeto'!$G$60)*Resultados!$CI$76","v":{"v":0.11537345268827134,"d":"11.54%"}}]
[]
[null,"Período de aumento de dívida"]
[]
[null,null,"Principal devido no inicio do periodo",{"$nulls":4},{"$f":"G594","v":0},{"$f":"H594","v":0},0,0,{"v":287277.38851792086,"d":"287,277"},{"v":615080.3409317894,"d":"615,080"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"},{"v":620985.8399407882,"d":"620,986"}]
[null,null,"Principal recebido durante o período",{"$nulls":4},{"$f":"-'Premissas do projeto'!$G$58*(H130+H131+H133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(I130+I131+I133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(J130+J131+J133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(K130+K131+K133)","v":{"v":271951.31764355884,"d":"271,951"}},{"$f":"-'Premissas do projeto'!$G$58*(L130+L131+L133)","v":{"v":277705.8075248966,"d":"277,706"}},{"$f":"-'Premissas do projeto'!$G$58*(M130+M131+M133)","v":{"v":5905.499008998822,"d":"5,905"}},{"$f":"-'Premissas do projeto'!$G$58*(N130+N131+N133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(O130+O131+O133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(P130+P131+P133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(Q130+Q131+Q133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(R130+R131+R133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(S130+S131+S133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(T130+T131+T133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(U130+U131+U133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(V130+V131+V133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(W130+W131+W133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(X130+X131+X133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(Y130+Y131+Y133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(Z130+Z131+Z133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AA130+AA131+AA133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AB130+AB131+AB133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AC130+AC131+AC133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AD130+AD131+AD133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AE130+AE131+AE133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AF130+AF131+AF133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AG130+AG131+AG133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AH130+AH131+AH133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AI130+AI131+AI133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AJ130+AJ131+AJ133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AK130+AK131+AK133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AL130+AL131+AL133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AM130+AM131+AM133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AN130+AN131+AN133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AO130+AO131+AO133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AP130+AP131+AP133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AQ130+AQ131+AQ133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AR130+AR131+AR133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AS130+AS131+AS133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AT130+AT131+AT133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AU130+AU131+AU133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AV130+AV131+AV133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AW130+AW131+AW133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AX130+AX131+AX133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AY130+AY131+AY133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(AZ130+AZ131+AZ133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BA130+BA131+BA133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BB130+BB131+BB133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BC130+BC131+BC133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BD130+BD131+BD133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BE130+BE131+BE133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BF130+BF131+BF133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BG130+BG131+BG133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BH130+BH131+BH133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BI130+BI131+BI133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BJ130+BJ131+BJ133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BK130+BK131+BK133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BL130+BL131+BL133)","v":0},{"$f":"-'Premissas do projeto'!$G$58*(BM130+BM131+BM133)","v":0}]
[null,null,"Juros acumulados durante o período",{"$nulls":4},{"$f":"H587*(H591+H594)/2*IF(H585<Resultados!$C$13,1,0)","v":0},{"$f":"I587*(I591+I594)/2*IF(I585<Resultados!$C$13,1,0)","v":0},{"$f":"J587*(J591+J594)/2*IF(J585<Resultados!$C$13,1,0)","v":0},{"$f":"K587*(K591+K594)/2*IF(K585<Resultados!$C$13,1,0)","v":{"v":15326.070874362025,"d":"15,326"}},{"$f":"L587*(L591+L594)/2*IF(L585<Resultados!$C$13,1,0)","v":{"v":50097.14488897191,"d":"50,097"}},{"$f":"M587*(M591+M594)/2*IF(M585<Resultados!$C$13,1,0)","v":0},{"$f":"N587*(N591+N594)/2*IF(N585<Resultados!$C$13,1,0)","v":0},{"$f":"O587*(O591+O594)/2*IF(O585<Resultados!$C$13,1,0)","v":0},{"$f":"P587*(P591+P594)/2*IF(P585<Resultados!$C$13,1,0)","v":0},{"$f":"Q587*(Q591+Q594)/2*IF(Q585<Resultados!$C$13,1,0)","v":0},{"$f":"R587*(R591+R594)/2*IF(R585<Resultados!$C$13,1,0)","v":0},{"$f":"S587*(S591+S594)/2*IF(S585<Resultados!$C$13,1,0)","v":0},{"$f":"T587*(T591+T594)/2*IF(T585<Resultados!$C$13,1,0)","v":0},{"$f":"U587*(U591+U594)/2*IF(U585<Resultados!$C$13,1,0)","v":0},{"$f":"V587*(V591+V594)/2*IF(V585<Resultados!$C$13,1,0)","v":0},{"$f":"W587*(W591+W594)/2*IF(W585<Resultados!$C$13,1,0)","v":0},{"$f":"X587*(X591+X594)/2*IF(X585<Resultados!$C$13,1,0)","v":0},{"$f":"Y587*(Y591+Y594)/2*IF(Y585<Resultados!$C$13,1,0)","v":0},{"$f":"Z587*(Z591+Z594)/2*IF(Z585<Resultados!$C$13,1,0)","v":0},{"$f":"AA587*(AA591+AA594)/2*IF(AA585<Resultados!$C$13,1,0)","v":0},{"$f":"AB587*(AB591+AB594)/2*IF(AB585<Resultados!$C$13,1,0)","v":0},{"$f":"AC587*(AC591+AC594)/2*IF(AC585<Resultados!$C$13,1,0)","v":0},{"$f":"AD587*(AD591+AD594)/2*IF(AD585<Resultados!$C$13,1,0)","v":0},{"$f":"AE587*(AE591+AE594)/2*IF(AE585<Resultados!$C$13,1,0)","v":0},{"$f":"AF587*(AF591+AF594)/2*IF(AF585<Resultados!$C$13,1,0)","v":0},{"$f":"AG587*(AG591+AG594)/2*IF(AG585<Resultados!$C$13,1,0)","v":0},{"$f":"AH587*(AH591+AH594)/2*IF(AH585<Resultados!$C$13,1,0)","v":0},{"$f":"AI587*(AI591+AI594)/2*IF(AI585<Resultados!$C$13,1,0)","v":0},{"$f":"AJ587*(AJ591+AJ594)/2*IF(AJ585<Resultados!$C$13,1,0)","v":0},{"$f":"AK587*(AK591+AK594)/2*IF(AK585<Resultados!$C$13,1,0)","v":0},{"$f":"AL587*(AL591+AL594)/2*IF(AL585<Resultados!$C$13,1,0)","v":0},{"$f":"AM587*(AM591+AM594)/2*IF(AM585<Resultados!$C$13,1,0)","v":0},{"$f":"AN587*(AN591+AN594)/2*IF(AN585<Resultados!$C$13,1,0)","v":0},{"$f":"AO587*(AO591+AO594)/2*IF(AO585<Resultados!$C$13,1,0)","v":0},{"$f":"AP587*(AP591+AP594)/2*IF(AP585<Resultados!$C$13,1,0)","v":0},{"$f":"AQ587*(AQ591+AQ594)/2*IF(AQ585<Resultados!$C$13,1,0)","v":0},{"$f":"AR587*(AR591+AR594)/2*IF(AR585<Resultados!$C$13,1,0)","v":0},{"$f":"AS587*(AS591+AS594)/2*IF(AS585<Resultados!$C$13,1,0)","v":0},{"$f":"AT587*(AT591+AT594)/2*IF(AT585<Resultados!$C$13,1,0)","v":0},{"$f":"AU587*(AU591+AU594)/2*IF(AU585<Resultados!$C$13,1,0)","v":0},{"$f":"AV587*(AV591+AV594)/2*IF(AV585<Resultados!$C$13,1,0)","v":0},{"$f":"AW587*(AW591+AW594)/2*IF(AW585<Resultados!$C$13,1,0)","v":0},{"$f":"AX587*(AX591+AX594)/2*IF(AX585<Resultados!$C$13,1,0)","v":0},{"$f":"AY587*(AY591+AY594)/2*IF(AY585<Resultados!$C$13,1,0)","v":0},{"$f":"AZ587*(AZ591+AZ594)/2*IF(AZ585<Resultados!$C$13,1,0)","v":0},{"$f":"BA587*(BA591+BA594)/2*IF(BA585<Resultados!$C$13,1,0)","v":0},{"$f":"BB587*(BB591+BB594)/2*IF(BB585<Resultados!$C$13,1,0)","v":0},{"$f":"BC587*(BC591+BC594)/2*IF(BC585<Resultados!$C$13,1,0)","v":0},{"$f":"BD587*(BD591+BD594)/2*IF(BD585<Resultados!$C$13,1,0)","v":0},{"$f":"BE587*(BE591+BE594)/2*IF(BE585<Resultados!$C$13,1,0)","v":0},{"$f":"BF587*(BF591+BF594)/2*IF(BF585<Resultados!$C$13,1,0)","v":0},{"$f":"BG587*(BG591+BG594)/2*IF(BG585<Resultados!$C$13,1,0)","v":0},{"$f":"BH587*(BH591+BH594)/2*IF(BH585<Resultados!$C$13,1,0)","v":0},{"$f":"BI587*(BI591+BI594)/2*IF(BI585<Resultados!$C$13,1,0)","v":0},{"$f":"BJ587*(BJ591+BJ594)/2*IF(BJ585<Resultados!$C$13,1,0)","v":0},{"$f":"BK587*(BK591+BK594)/2*IF(BK585<Resultados!$C$13,1,0)","v":0},{"$f":"BL587*(BL591+BL594)/2*IF(BL585<Resultados!$C$13,1,0)","v":0},{"$f":"BM587*(BM591+BM594)/2*IF(BM585<Resultados!$C$13,1,0)","v":0}]
[null,null,"Principal devido no final do periodo sem pagamento de juros",{"$nulls":3},0,{"$f":"IF(H585>Resultados!$C$13,G594,IF(H585=Resultados!$C$13,(H591+H592),(H591*(1+H587/2)+H592)/(1-H587/2)))","v":0},{"$f":"IF(I585>Resultados!$C$13,H594,IF(I585=Resultados!$C$13,(I591+I592),(I591*(1+I587/2)+I592)/(1-I587/2)))","v":0},{"$f":"IF(J585>Resultados!$C$13,I594,IF(J585=Resultados!$C$13,(J591+J592),(J591*(1+J587/2)+J592)/(1-J587/2)))","v":0},{"$f":"IF(K585>Resultados!$C$13,J594,IF(K585=Resultados!$C$13,(K591+K592),(K591*(1+K587/2)+K592)/(1-K587/2)))","v":{"v":287277.38851792086,"d":"287,277"}},{"$f":"IF(L585>Resultados!$C$13,K594,IF(L585=Resultados!$C$13,(L591+L592),(L591*(1+L587/2)+L592)/(1-L587/2)))","v":{"v":615080.3409317894,"d":"615,080"}},{"$f":"IF(M585>Resultados!$C$13,L594,IF(M585=Resultados!$C$13,(M591+M592),(M591*(1+M587/2)+M592)/(1-M587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(N585>Resultados!$C$13,M594,IF(N585=Resultados!$C$13,(N591+N592),(N591*(1+N587/2)+N592)/(1-N587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(O585>Resultados!$C$13,N594,IF(O585=Resultados!$C$13,(O591+O592),(O591*(1+O587/2)+O592)/(1-O587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(P585>Resultados!$C$13,O594,IF(P585=Resultados!$C$13,(P591+P592),(P591*(1+P587/2)+P592)/(1-P587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(Q585>Resultados!$C$13,P594,IF(Q585=Resultados!$C$13,(Q591+Q592),(Q591*(1+Q587/2)+Q592)/(1-Q587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(R585>Resultados!$C$13,Q594,IF(R585=Resultados!$C$13,(R591+R592),(R591*(1+R587/2)+R592)/(1-R587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(S585>Resultados!$C$13,R594,IF(S585=Resultados!$C$13,(S591+S592),(S591*(1+S587/2)+S592)/(1-S587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(T585>Resultados!$C$13,S594,IF(T585=Resultados!$C$13,(T591+T592),(T591*(1+T587/2)+T592)/(1-T587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(U585>Resultados!$C$13,T594,IF(U585=Resultados!$C$13,(U591+U592),(U591*(1+U587/2)+U592)/(1-U587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(V585>Resultados!$C$13,U594,IF(V585=Resultados!$C$13,(V591+V592),(V591*(1+V587/2)+V592)/(1-V587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(W585>Resultados!$C$13,V594,IF(W585=Resultados!$C$13,(W591+W592),(W591*(1+W587/2)+W592)/(1-W587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(X585>Resultados!$C$13,W594,IF(X585=Resultados!$C$13,(X591+X592),(X591*(1+X587/2)+X592)/(1-X587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(Y585>Resultados!$C$13,X594,IF(Y585=Resultados!$C$13,(Y591+Y592),(Y591*(1+Y587/2)+Y592)/(1-Y587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(Z585>Resultados!$C$13,Y594,IF(Z585=Resultados!$C$13,(Z591+Z592),(Z591*(1+Z587/2)+Z592)/(1-Z587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AA585>Resultados!$C$13,Z594,IF(AA585=Resultados!$C$13,(AA591+AA592),(AA591*(1+AA587/2)+AA592)/(1-AA587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AB585>Resultados!$C$13,AA594,IF(AB585=Resultados!$C$13,(AB591+AB592),(AB591*(1+AB587/2)+AB592)/(1-AB587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AC585>Resultados!$C$13,AB594,IF(AC585=Resultados!$C$13,(AC591+AC592),(AC591*(1+AC587/2)+AC592)/(1-AC587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AD585>Resultados!$C$13,AC594,IF(AD585=Resultados!$C$13,(AD591+AD592),(AD591*(1+AD587/2)+AD592)/(1-AD587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AE585>Resultados!$C$13,AD594,IF(AE585=Resultados!$C$13,(AE591+AE592),(AE591*(1+AE587/2)+AE592)/(1-AE587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AF585>Resultados!$C$13,AE594,IF(AF585=Resultados!$C$13,(AF591+AF592),(AF591*(1+AF587/2)+AF592)/(1-AF587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AG585>Resultados!$C$13,AF594,IF(AG585=Resultados!$C$13,(AG591+AG592),(AG591*(1+AG587/2)+AG592)/(1-AG587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AH585>Resultados!$C$13,AG594,IF(AH585=Resultados!$C$13,(AH591+AH592),(AH591*(1+AH587/2)+AH592)/(1-AH587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AI585>Resultados!$C$13,AH594,IF(AI585=Resultados!$C$13,(AI591+AI592),(AI591*(1+AI587/2)+AI592)/(1-AI587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AJ585>Resultados!$C$13,AI594,IF(AJ585=Resultados!$C$13,(AJ591+AJ592),(AJ591*(1+AJ587/2)+AJ592)/(1-AJ587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AK585>Resultados!$C$13,AJ594,IF(AK585=Resultados!$C$13,(AK591+AK592),(AK591*(1+AK587/2)+AK592)/(1-AK587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AL585>Resultados!$C$13,AK594,IF(AL585=Resultados!$C$13,(AL591+AL592),(AL591*(1+AL587/2)+AL592)/(1-AL587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AM585>Resultados!$C$13,AL594,IF(AM585=Resultados!$C$13,(AM591+AM592),(AM591*(1+AM587/2)+AM592)/(1-AM587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AN585>Resultados!$C$13,AM594,IF(AN585=Resultados!$C$13,(AN591+AN592),(AN591*(1+AN587/2)+AN592)/(1-AN587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AO585>Resultados!$C$13,AN594,IF(AO585=Resultados!$C$13,(AO591+AO592),(AO591*(1+AO587/2)+AO592)/(1-AO587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AP585>Resultados!$C$13,AO594,IF(AP585=Resultados!$C$13,(AP591+AP592),(AP591*(1+AP587/2)+AP592)/(1-AP587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AQ585>Resultados!$C$13,AP594,IF(AQ585=Resultados!$C$13,(AQ591+AQ592),(AQ591*(1+AQ587/2)+AQ592)/(1-AQ587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AR585>Resultados!$C$13,AQ594,IF(AR585=Resultados!$C$13,(AR591+AR592),(AR591*(1+AR587/2)+AR592)/(1-AR587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AS585>Resultados!$C$13,AR594,IF(AS585=Resultados!$C$13,(AS591+AS592),(AS591*(1+AS587/2)+AS592)/(1-AS587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AT585>Resultados!$C$13,AS594,IF(AT585=Resultados!$C$13,(AT591+AT592),(AT591*(1+AT587/2)+AT592)/(1-AT587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AU585>Resultados!$C$13,AT594,IF(AU585=Resultados!$C$13,(AU591+AU592),(AU591*(1+AU587/2)+AU592)/(1-AU587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AV585>Resultados!$C$13,AU594,IF(AV585=Resultados!$C$13,(AV591+AV592),(AV591*(1+AV587/2)+AV592)/(1-AV587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AW585>Resultados!$C$13,AV594,IF(AW585=Resultados!$C$13,(AW591+AW592),(AW591*(1+AW587/2)+AW592)/(1-AW587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AX585>Resultados!$C$13,AW594,IF(AX585=Resultados!$C$13,(AX591+AX592),(AX591*(1+AX587/2)+AX592)/(1-AX587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AY585>Resultados!$C$13,AX594,IF(AY585=Resultados!$C$13,(AY591+AY592),(AY591*(1+AY587/2)+AY592)/(1-AY587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(AZ585>Resultados!$C$13,AY594,IF(AZ585=Resultados!$C$13,(AZ591+AZ592),(AZ591*(1+AZ587/2)+AZ592)/(1-AZ587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BA585>Resultados!$C$13,AZ594,IF(BA585=Resultados!$C$13,(BA591+BA592),(BA591*(1+BA587/2)+BA592)/(1-BA587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BB585>Resultados!$C$13,BA594,IF(BB585=Resultados!$C$13,(BB591+BB592),(BB591*(1+BB587/2)+BB592)/(1-BB587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BC585>Resultados!$C$13,BB594,IF(BC585=Resultados!$C$13,(BC591+BC592),(BC591*(1+BC587/2)+BC592)/(1-BC587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BD585>Resultados!$C$13,BC594,IF(BD585=Resultados!$C$13,(BD591+BD592),(BD591*(1+BD587/2)+BD592)/(1-BD587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BE585>Resultados!$C$13,BD594,IF(BE585=Resultados!$C$13,(BE591+BE592),(BE591*(1+BE587/2)+BE592)/(1-BE587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BF585>Resultados!$C$13,BE594,IF(BF585=Resultados!$C$13,(BF591+BF592),(BF591*(1+BF587/2)+BF592)/(1-BF587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BG585>Resultados!$C$13,BF594,IF(BG585=Resultados!$C$13,(BG591+BG592),(BG591*(1+BG587/2)+BG592)/(1-BG587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BH585>Resultados!$C$13,BG594,IF(BH585=Resultados!$C$13,(BH591+BH592),(BH591*(1+BH587/2)+BH592)/(1-BH587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BI585>Resultados!$C$13,BH594,IF(BI585=Resultados!$C$13,(BI591+BI592),(BI591*(1+BI587/2)+BI592)/(1-BI587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BJ585>Resultados!$C$13,BI594,IF(BJ585=Resultados!$C$13,(BJ591+BJ592),(BJ591*(1+BJ587/2)+BJ592)/(1-BJ587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BK585>Resultados!$C$13,BJ594,IF(BK585=Resultados!$C$13,(BK591+BK592),(BK591*(1+BK587/2)+BK592)/(1-BK587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BL585>Resultados!$C$13,BK594,IF(BL585=Resultados!$C$13,(BL591+BL592),(BL591*(1+BL587/2)+BL592)/(1-BL587/2)))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(BM585>Resultados!$C$13,BL594,IF(BM585=Resultados!$C$13,(BM591+BM592),(BM591*(1+BM587/2)+BM592)/(1-BM587/2)))","v":{"v":620985.8399407882,"d":"620,986"}}]
[]
[null,null,"Principal máximo",null,null,{"$f":"MAX(G594:BM594)","v":{"v":620985.8399407882,"d":"620,986"}}]
[]
[]
[null,"Amortização da dívida no regime linear (cálculo zerado antes do primeiro ano de pagameto da dívida)"]
[]
[null,null,"Pagamento anual de principal",null,null,{"$f":"F596/'Premissas do projeto'!$G$61","v":{"v":31049.29199703941,"d":"31,049"}}]
[]
[null,null,"Principal devido no inicio do periodo",{"$nulls":4},{"$f":"IF(H585<Resultados!$C$13,0,IF(H585=Resultados!$C$13,H594,G606))","v":0},{"$f":"IF(I585<Resultados!$C$13,0,IF(I585=Resultados!$C$13,I594,H606))","v":0},{"$f":"IF(J585<Resultados!$C$13,0,IF(J585=Resultados!$C$13,J594,I606))","v":0},{"$f":"IF(K585<Resultados!$C$13,0,IF(K585=Resultados!$C$13,K594,J606))","v":0},{"$f":"IF(L585<Resultados!$C$13,0,IF(L585=Resultados!$C$13,L594,K606))","v":0},{"$f":"IF(M585<Resultados!$C$13,0,IF(M585=Resultados!$C$13,M594,L606))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(N585<Resultados!$C$13,0,IF(N585=Resultados!$C$13,N594,M606))","v":{"v":589936.5479437488,"d":"589,937"}},{"$f":"IF(O585<Resultados!$C$13,0,IF(O585=Resultados!$C$13,O594,N606))","v":{"v":558887.2559467093,"d":"558,887"}},{"$f":"IF(P585<Resultados!$C$13,0,IF(P585=Resultados!$C$13,P594,O606))","v":{"v":527837.9639496699,"d":"527,838"}},{"$f":"IF(Q585<Resultados!$C$13,0,IF(Q585=Resultados!$C$13,Q594,P606))","v":{"v":496788.67195263045,"d":"496,789"}},{"$f":"IF(R585<Resultados!$C$13,0,IF(R585=Resultados!$C$13,R594,Q606))","v":{"v":465739.37995559105,"d":"465,739"}},{"$f":"IF(S585<Resultados!$C$13,0,IF(S585=Resultados!$C$13,S594,R606))","v":{"v":434690.08795855165,"d":"434,690"}},{"$f":"IF(T585<Resultados!$C$13,0,IF(T585=Resultados!$C$13,T594,S606))","v":{"v":403640.79596151225,"d":"403,641"}},{"$f":"IF(U585<Resultados!$C$13,0,IF(U585=Resultados!$C$13,U594,T606))","v":{"v":372591.50396447285,"d":"372,592"}},{"$f":"IF(V585<Resultados!$C$13,0,IF(V585=Resultados!$C$13,V594,U606))","v":{"v":341542.21196743345,"d":"341,542"}},{"$f":"IF(W585<Resultados!$C$13,0,IF(W585=Resultados!$C$13,W594,V606))","v":{"v":310492.91997039405,"d":"310,493"}},{"$f":"IF(X585<Resultados!$C$13,0,IF(X585=Resultados!$C$13,X594,W606))","v":{"v":279443.62797335465,"d":"279,444"}},{"$f":"IF(Y585<Resultados!$C$13,0,IF(Y585=Resultados!$C$13,Y594,X606))","v":{"v":248394.33597631525,"d":"248,394"}},{"$f":"IF(Z585<Resultados!$C$13,0,IF(Z585=Resultados!$C$13,Z594,Y606))","v":{"v":217345.04397927586,"d":"217,345"}},{"$f":"IF(AA585<Resultados!$C$13,0,IF(AA585=Resultados!$C$13,AA594,Z606))","v":{"v":186295.75198223646,"d":"186,296"}},{"$f":"IF(AB585<Resultados!$C$13,0,IF(AB585=Resultados!$C$13,AB594,AA606))","v":{"v":155246.45998519706,"d":"155,246"}},{"$f":"IF(AC585<Resultados!$C$13,0,IF(AC585=Resultados!$C$13,AC594,AB606))","v":{"v":124197.16798815764,"d":"124,197"}},{"$f":"IF(AD585<Resultados!$C$13,0,IF(AD585=Resultados!$C$13,AD594,AC606))","v":{"v":93147.87599111823,"d":"93,148"}},{"$f":"IF(AE585<Resultados!$C$13,0,IF(AE585=Resultados!$C$13,AE594,AD606))","v":{"v":62098.583994078814,"d":"62,099"}},{"$f":"IF(AF585<Resultados!$C$13,0,IF(AF585=Resultados!$C$13,AF594,AE606))","v":{"v":31049.291997039403,"d":"31,049"}},{"$f":"IF(AG585<Resultados!$C$13,0,IF(AG585=Resultados!$C$13,AG594,AF606))","v":0},{"$f":"IF(AH585<Resultados!$C$13,0,IF(AH585=Resultados!$C$13,AH594,AG606))","v":0},{"$f":"IF(AI585<Resultados!$C$13,0,IF(AI585=Resultados!$C$13,AI594,AH606))","v":0},{"$f":"IF(AJ585<Resultados!$C$13,0,IF(AJ585=Resultados!$C$13,AJ594,AI606))","v":0},{"$f":"IF(AK585<Resultados!$C$13,0,IF(AK585=Resultados!$C$13,AK594,AJ606))","v":0},{"$f":"IF(AL585<Resultados!$C$13,0,IF(AL585=Resultados!$C$13,AL594,AK606))","v":0},{"$f":"IF(AM585<Resultados!$C$13,0,IF(AM585=Resultados!$C$13,AM594,AL606))","v":0},{"$f":"IF(AN585<Resultados!$C$13,0,IF(AN585=Resultados!$C$13,AN594,AM606))","v":0},{"$f":"IF(AO585<Resultados!$C$13,0,IF(AO585=Resultados!$C$13,AO594,AN606))","v":0},{"$f":"IF(AP585<Resultados!$C$13,0,IF(AP585=Resultados!$C$13,AP594,AO606))","v":0},{"$f":"IF(AQ585<Resultados!$C$13,0,IF(AQ585=Resultados!$C$13,AQ594,AP606))","v":0},{"$f":"IF(AR585<Resultados!$C$13,0,IF(AR585=Resultados!$C$13,AR594,AQ606))","v":0},{"$f":"IF(AS585<Resultados!$C$13,0,IF(AS585=Resultados!$C$13,AS594,AR606))","v":0},{"$f":"IF(AT585<Resultados!$C$13,0,IF(AT585=Resultados!$C$13,AT594,AS606))","v":0},{"$f":"IF(AU585<Resultados!$C$13,0,IF(AU585=Resultados!$C$13,AU594,AT606))","v":0},{"$f":"IF(AV585<Resultados!$C$13,0,IF(AV585=Resultados!$C$13,AV594,AU606))","v":0},{"$f":"IF(AW585<Resultados!$C$13,0,IF(AW585=Resultados!$C$13,AW594,AV606))","v":0},{"$f":"IF(AX585<Resultados!$C$13,0,IF(AX585=Resultados!$C$13,AX594,AW606))","v":0},{"$f":"IF(AY585<Resultados!$C$13,0,IF(AY585=Resultados!$C$13,AY594,AX606))","v":0},{"$f":"IF(AZ585<Resultados!$C$13,0,IF(AZ585=Resultados!$C$13,AZ594,AY606))","v":0},{"$f":"IF(BA585<Resultados!$C$13,0,IF(BA585=Resultados!$C$13,BA594,AZ606))","v":0},{"$f":"IF(BB585<Resultados!$C$13,0,IF(BB585=Resultados!$C$13,BB594,BA606))","v":0},{"$f":"IF(BC585<Resultados!$C$13,0,IF(BC585=Resultados!$C$13,BC594,BB606))","v":0},{"$f":"IF(BD585<Resultados!$C$13,0,IF(BD585=Resultados!$C$13,BD594,BC606))","v":0},{"$f":"IF(BE585<Resultados!$C$13,0,IF(BE585=Resultados!$C$13,BE594,BD606))","v":0},{"$f":"IF(BF585<Resultados!$C$13,0,IF(BF585=Resultados!$C$13,BF594,BE606))","v":0},{"$f":"IF(BG585<Resultados!$C$13,0,IF(BG585=Resultados!$C$13,BG594,BF606))","v":0},{"$f":"IF(BH585<Resultados!$C$13,0,IF(BH585=Resultados!$C$13,BH594,BG606))","v":0},{"$f":"IF(BI585<Resultados!$C$13,0,IF(BI585=Resultados!$C$13,BI594,BH606))","v":0},{"$f":"IF(BJ585<Resultados!$C$13,0,IF(BJ585=Resultados!$C$13,BJ594,BI606))","v":0},{"$f":"IF(BK585<Resultados!$C$13,0,IF(BK585=Resultados!$C$13,BK594,BJ606))","v":0},{"$f":"IF(BL585<Resultados!$C$13,0,IF(BL585=Resultados!$C$13,BL594,BK606))","v":0},{"$f":"IF(BM585<Resultados!$C$13,0,IF(BM585=Resultados!$C$13,BM594,BL606))","v":0}]
[null,null,"Principal pago durante o período",{"$nulls":4},{"$f":"-IF(OR(H585<Resultados!$C$13,H585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(I585<Resultados!$C$13,I585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(J585<Resultados!$C$13,J585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(K585<Resultados!$C$13,K585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(L585<Resultados!$C$13,L585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(M585<Resultados!$C$13,M585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(N585<Resultados!$C$13,N585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(O585<Resultados!$C$13,O585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(P585<Resultados!$C$13,P585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(Q585<Resultados!$C$13,Q585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(R585<Resultados!$C$13,R585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(S585<Resultados!$C$13,S585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(T585<Resultados!$C$13,T585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(U585<Resultados!$C$13,U585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(V585<Resultados!$C$13,V585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(W585<Resultados!$C$13,W585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(X585<Resultados!$C$13,X585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(Y585<Resultados!$C$13,Y585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(Z585<Resultados!$C$13,Z585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AA585<Resultados!$C$13,AA585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AB585<Resultados!$C$13,AB585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AC585<Resultados!$C$13,AC585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AD585<Resultados!$C$13,AD585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AE585<Resultados!$C$13,AE585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AF585<Resultados!$C$13,AF585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"-IF(OR(AG585<Resultados!$C$13,AG585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AH585<Resultados!$C$13,AH585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AI585<Resultados!$C$13,AI585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AJ585<Resultados!$C$13,AJ585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AK585<Resultados!$C$13,AK585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AL585<Resultados!$C$13,AL585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AM585<Resultados!$C$13,AM585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AN585<Resultados!$C$13,AN585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AO585<Resultados!$C$13,AO585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AP585<Resultados!$C$13,AP585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AQ585<Resultados!$C$13,AQ585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AR585<Resultados!$C$13,AR585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AS585<Resultados!$C$13,AS585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AT585<Resultados!$C$13,AT585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AU585<Resultados!$C$13,AU585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AV585<Resultados!$C$13,AV585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AW585<Resultados!$C$13,AW585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AX585<Resultados!$C$13,AX585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AY585<Resultados!$C$13,AY585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(AZ585<Resultados!$C$13,AZ585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BA585<Resultados!$C$13,BA585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BB585<Resultados!$C$13,BB585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BC585<Resultados!$C$13,BC585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BD585<Resultados!$C$13,BD585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BE585<Resultados!$C$13,BE585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BF585<Resultados!$C$13,BF585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BG585<Resultados!$C$13,BG585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BH585<Resultados!$C$13,BH585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BI585<Resultados!$C$13,BI585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BJ585<Resultados!$C$13,BJ585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BK585<Resultados!$C$13,BK585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BL585<Resultados!$C$13,BL585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0},{"$f":"-IF(OR(BM585<Resultados!$C$13,BM585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,$F$601)","v":0}]
[null,null,"Juros pagos durante o período",{"$nulls":4},{"$f":"-H$587*(H603+H606)/2","v":0},{"$f":"-I$587*(I603+I606)/2","v":0},0,0,0,{"v":-69854.14841388259,"d":"(69,854)"},{"v":-66271.88439265784,"d":"(66,272)"},{"v":-62689.620371433084,"d":"(62,690)"},{"v":-59107.356350208334,"d":"(59,107)"},{"v":-55525.09232898359,"d":"(55,525)"},{"v":-51942.828307758835,"d":"(51,943)"},{"v":-48360.5642865341,"d":"(48,361)"},{"v":-44778.30026530934,"d":"(44,778)"},{"v":-41196.0362440846,"d":"(41,196)"},{"v":-37613.77222285985,"d":"(37,614)"},{"v":-34031.50820163511,"d":"(34,032)"},{"v":-30449.244180410355,"d":"(30,449)"},{"v":-26866.980159185612,"d":"(26,867)"},{"v":-23284.716137960862,"d":"(23,285)"},{"v":-19702.452116736116,"d":"(19,702)"},{"v":-16120.18809551137,"d":"(16,120)"},{"v":-12537.924074286619,"d":"(12,538)"},{"v":-8955.66005306187,"d":"(8,956)"},{"v":-5373.396031837122,"d":"(5,373)"},{"v":-1791.1320106123737,"d":"(1,791)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal devido no fim do periodo",{"$nulls":3},0,{"$f":"H603+H604","v":0},{"$f":"I603+I604","v":0},0,0,0,{"v":589936.5479437488,"d":"589,937"},{"v":558887.2559467093,"d":"558,887"},{"v":527837.9639496699,"d":"527,838"},{"v":496788.67195263045,"d":"496,789"},{"v":465739.37995559105,"d":"465,739"},{"v":434690.08795855165,"d":"434,690"},{"v":403640.79596151225,"d":"403,641"},{"v":372591.50396447285,"d":"372,592"},{"v":341542.21196743345,"d":"341,542"},{"v":310492.91997039405,"d":"310,493"},{"v":279443.62797335465,"d":"279,444"},{"v":248394.33597631525,"d":"248,394"},{"v":217345.04397927586,"d":"217,345"},{"v":186295.75198223646,"d":"186,296"},{"v":155246.45998519706,"d":"155,246"},{"v":124197.16798815764,"d":"124,197"},{"v":93147.87599111823,"d":"93,148"},{"v":62098.583994078814,"d":"62,099"},{"v":31049.291997039403,"d":"31,049"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortização da dívida no regime de pagamentos constantes  (cálculo zerado antes do primeiro ano de pagameto da dívida)"]
[]
[null,null,"Taxa de juro de referência",null,null,{"$f":"HLOOKUP(Resultados!C13,H585:BM587,3)","v":{"v":0.11537345268827134,"d":"11.54%"}}]
[null,null,"Pagamento anual juros + principal",null,null,{"$f":"F596*(IF(F610=0,1/'Premissas do projeto'!G61,F610/(1-1/(1+F610)^'Premissas do projeto'!G61)))","v":{"v":80737.48376661523,"d":"80,737"}}]
[]
[null,null,"Principal devido no inicio do periodo",{"$nulls":4},{"$f":"IF(H585<Resultados!$C$13,0,IF(H585=Resultados!$C$13,H594,G606))","v":0},{"$f":"IF(I585<Resultados!$C$13,0,IF(I585=Resultados!$C$13,I594,H606))","v":0},{"$f":"IF(J585<Resultados!$C$13,0,IF(J585=Resultados!$C$13,J594,I606))","v":0},{"$f":"IF(K585<Resultados!$C$13,0,IF(K585=Resultados!$C$13,K594,J606))","v":0},{"$f":"IF(L585<Resultados!$C$13,0,IF(L585=Resultados!$C$13,L594,K606))","v":0},{"$f":"IF(M585<Resultados!$C$13,0,IF(M585=Resultados!$C$13,M594,L606))","v":{"v":620985.8399407882,"d":"620,986"}},{"$f":"IF(N585<Resultados!$C$13,0,IF(N585=Resultados!$C$13,N594,M606))","v":{"v":589936.5479437488,"d":"589,937"}},{"$f":"IF(O585<Resultados!$C$13,0,IF(O585=Resultados!$C$13,O594,N606))","v":{"v":558887.2559467093,"d":"558,887"}},{"$f":"IF(P585<Resultados!$C$13,0,IF(P585=Resultados!$C$13,P594,O606))","v":{"v":527837.9639496699,"d":"527,838"}},{"$f":"IF(Q585<Resultados!$C$13,0,IF(Q585=Resultados!$C$13,Q594,P606))","v":{"v":496788.67195263045,"d":"496,789"}},{"$f":"IF(R585<Resultados!$C$13,0,IF(R585=Resultados!$C$13,R594,Q606))","v":{"v":465739.37995559105,"d":"465,739"}},{"$f":"IF(S585<Resultados!$C$13,0,IF(S585=Resultados!$C$13,S594,R606))","v":{"v":434690.08795855165,"d":"434,690"}},{"$f":"IF(T585<Resultados!$C$13,0,IF(T585=Resultados!$C$13,T594,S606))","v":{"v":403640.79596151225,"d":"403,641"}},{"$f":"IF(U585<Resultados!$C$13,0,IF(U585=Resultados!$C$13,U594,T606))","v":{"v":372591.50396447285,"d":"372,592"}},{"$f":"IF(V585<Resultados!$C$13,0,IF(V585=Resultados!$C$13,V594,U606))","v":{"v":341542.21196743345,"d":"341,542"}},{"$f":"IF(W585<Resultados!$C$13,0,IF(W585=Resultados!$C$13,W594,V606))","v":{"v":310492.91997039405,"d":"310,493"}},{"$f":"IF(X585<Resultados!$C$13,0,IF(X585=Resultados!$C$13,X594,W606))","v":{"v":279443.62797335465,"d":"279,444"}},{"$f":"IF(Y585<Resultados!$C$13,0,IF(Y585=Resultados!$C$13,Y594,X606))","v":{"v":248394.33597631525,"d":"248,394"}},{"$f":"IF(Z585<Resultados!$C$13,0,IF(Z585=Resultados!$C$13,Z594,Y606))","v":{"v":217345.04397927586,"d":"217,345"}},{"$f":"IF(AA585<Resultados!$C$13,0,IF(AA585=Resultados!$C$13,AA594,Z606))","v":{"v":186295.75198223646,"d":"186,296"}},{"$f":"IF(AB585<Resultados!$C$13,0,IF(AB585=Resultados!$C$13,AB594,AA606))","v":{"v":155246.45998519706,"d":"155,246"}},{"$f":"IF(AC585<Resultados!$C$13,0,IF(AC585=Resultados!$C$13,AC594,AB606))","v":{"v":124197.16798815764,"d":"124,197"}},{"$f":"IF(AD585<Resultados!$C$13,0,IF(AD585=Resultados!$C$13,AD594,AC606))","v":{"v":93147.87599111823,"d":"93,148"}},{"$f":"IF(AE585<Resultados!$C$13,0,IF(AE585=Resultados!$C$13,AE594,AD606))","v":{"v":62098.583994078814,"d":"62,099"}},{"$f":"IF(AF585<Resultados!$C$13,0,IF(AF585=Resultados!$C$13,AF594,AE606))","v":{"v":31049.291997039403,"d":"31,049"}},{"$f":"IF(AG585<Resultados!$C$13,0,IF(AG585=Resultados!$C$13,AG594,AF606))","v":0},{"$f":"IF(AH585<Resultados!$C$13,0,IF(AH585=Resultados!$C$13,AH594,AG606))","v":0},{"$f":"IF(AI585<Resultados!$C$13,0,IF(AI585=Resultados!$C$13,AI594,AH606))","v":0},{"$f":"IF(AJ585<Resultados!$C$13,0,IF(AJ585=Resultados!$C$13,AJ594,AI606))","v":0},{"$f":"IF(AK585<Resultados!$C$13,0,IF(AK585=Resultados!$C$13,AK594,AJ606))","v":0},{"$f":"IF(AL585<Resultados!$C$13,0,IF(AL585=Resultados!$C$13,AL594,AK606))","v":0},{"$f":"IF(AM585<Resultados!$C$13,0,IF(AM585=Resultados!$C$13,AM594,AL606))","v":0},{"$f":"IF(AN585<Resultados!$C$13,0,IF(AN585=Resultados!$C$13,AN594,AM606))","v":0},{"$f":"IF(AO585<Resultados!$C$13,0,IF(AO585=Resultados!$C$13,AO594,AN606))","v":0},{"$f":"IF(AP585<Resultados!$C$13,0,IF(AP585=Resultados!$C$13,AP594,AO606))","v":0},{"$f":"IF(AQ585<Resultados!$C$13,0,IF(AQ585=Resultados!$C$13,AQ594,AP606))","v":0},{"$f":"IF(AR585<Resultados!$C$13,0,IF(AR585=Resultados!$C$13,AR594,AQ606))","v":0},{"$f":"IF(AS585<Resultados!$C$13,0,IF(AS585=Resultados!$C$13,AS594,AR606))","v":0},{"$f":"IF(AT585<Resultados!$C$13,0,IF(AT585=Resultados!$C$13,AT594,AS606))","v":0},{"$f":"IF(AU585<Resultados!$C$13,0,IF(AU585=Resultados!$C$13,AU594,AT606))","v":0},{"$f":"IF(AV585<Resultados!$C$13,0,IF(AV585=Resultados!$C$13,AV594,AU606))","v":0},{"$f":"IF(AW585<Resultados!$C$13,0,IF(AW585=Resultados!$C$13,AW594,AV606))","v":0},{"$f":"IF(AX585<Resultados!$C$13,0,IF(AX585=Resultados!$C$13,AX594,AW606))","v":0},{"$f":"IF(AY585<Resultados!$C$13,0,IF(AY585=Resultados!$C$13,AY594,AX606))","v":0},{"$f":"IF(AZ585<Resultados!$C$13,0,IF(AZ585=Resultados!$C$13,AZ594,AY606))","v":0},{"$f":"IF(BA585<Resultados!$C$13,0,IF(BA585=Resultados!$C$13,BA594,AZ606))","v":0},{"$f":"IF(BB585<Resultados!$C$13,0,IF(BB585=Resultados!$C$13,BB594,BA606))","v":0},{"$f":"IF(BC585<Resultados!$C$13,0,IF(BC585=Resultados!$C$13,BC594,BB606))","v":0},{"$f":"IF(BD585<Resultados!$C$13,0,IF(BD585=Resultados!$C$13,BD594,BC606))","v":0},{"$f":"IF(BE585<Resultados!$C$13,0,IF(BE585=Resultados!$C$13,BE594,BD606))","v":0},{"$f":"IF(BF585<Resultados!$C$13,0,IF(BF585=Resultados!$C$13,BF594,BE606))","v":0},{"$f":"IF(BG585<Resultados!$C$13,0,IF(BG585=Resultados!$C$13,BG594,BF606))","v":0},{"$f":"IF(BH585<Resultados!$C$13,0,IF(BH585=Resultados!$C$13,BH594,BG606))","v":0},{"$f":"IF(BI585<Resultados!$C$13,0,IF(BI585=Resultados!$C$13,BI594,BH606))","v":0},{"$f":"IF(BJ585<Resultados!$C$13,0,IF(BJ585=Resultados!$C$13,BJ594,BI606))","v":0},{"$f":"IF(BK585<Resultados!$C$13,0,IF(BK585=Resultados!$C$13,BK594,BJ606))","v":0},{"$f":"IF(BL585<Resultados!$C$13,0,IF(BL585=Resultados!$C$13,BL594,BK606))","v":0},{"$f":"IF(BM585<Resultados!$C$13,0,IF(BM585=Resultados!$C$13,BM594,BL606))","v":0}]
[null,null,"Principal pago durante o período",{"$nulls":4},{"$f":"H617-H615","v":0},{"$f":"I617-I615","v":0},0,0,0,{"v":-9092.203342120265,"d":"(9,092)"},{"v":-12674.467363345015,"d":"(12,674)"},{"v":-16256.731384569764,"d":"(16,257)"},{"v":-19838.99540579452,"d":"(19,839)"},{"v":-23421.25942701927,"d":"(23,421)"},{"v":-27003.523448244014,"d":"(27,004)"},{"v":-30585.787469468763,"d":"(30,586)"},{"v":-34168.05149069351,"d":"(34,168)"},{"v":-37750.315511918256,"d":"(37,750)"},{"v":-41332.579533143005,"d":"(41,333)"},{"v":-44914.843554367755,"d":"(44,915)"},{"v":-48497.1075755925,"d":"(48,497)"},{"v":-52079.37159681725,"d":"(52,079)"},{"v":-55661.635618042,"d":"(55,662)"},{"v":-59243.89963926674,"d":"(59,244)"},{"v":-62826.16366049149,"d":"(62,826)"},{"v":-66408.42768171623,"d":"(66,408)"},{"v":-69990.69170294098,"d":"(69,991)"},{"v":-73572.95572416573,"d":"(73,573)"},{"v":-77155.21974539048,"d":"(77,155)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros pagos durante o período",{"$nulls":4},{"$f":"-H$587*H613","v":0},{"$f":"-I$587*I613","v":0},0,0,0,{"v":-71645.28042449497,"d":"(71,645)"},{"v":-68063.01640327022,"d":"(68,063)"},{"v":-64480.752382045466,"d":"(64,481)"},{"v":-60898.48836082071,"d":"(60,898)"},{"v":-57316.22433959596,"d":"(57,316)"},{"v":-53733.96031837122,"d":"(53,734)"},{"v":-50151.69629714647,"d":"(50,152)"},{"v":-46569.43227592172,"d":"(46,569)"},{"v":-42987.168254696975,"d":"(42,987)"},{"v":-39404.904233472225,"d":"(39,405)"},{"v":-35822.640212247476,"d":"(35,823)"},{"v":-32240.376191022733,"d":"(32,240)"},{"v":-28658.112169797983,"d":"(28,658)"},{"v":-25075.848148573237,"d":"(25,076)"},{"v":-21493.58412734849,"d":"(21,494)"},{"v":-17911.32010612374,"d":"(17,911)"},{"v":-14329.056084898994,"d":"(14,329)"},{"v":-10746.792063674246,"d":"(10,747)"},{"v":-7164.528042449496,"d":"(7,165)"},{"v":-3582.2640212247475,"d":"(3,582)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal devido no fim do periodo",{"$nulls":3},0,{"$f":"H613+H614","v":0},{"$f":"I613+I614","v":0},0,0,0,{"v":611893.636598668,"d":"611,894"},{"v":577262.0805804038,"d":"577,262"},{"v":542630.5245621395,"d":"542,631"},{"v":507998.9685438753,"d":"507,999"},{"v":473367.4125256112,"d":"473,367"},{"v":438735.856507347,"d":"438,736"},{"v":404104.3004890829,"d":"404,104"},{"v":369472.7444708187,"d":"369,473"},{"v":334841.1884525546,"d":"334,841"},{"v":300209.6324342904,"d":"300,210"},{"v":265578.0764160263,"d":"265,578"},{"v":230946.52039776216,"d":"230,947"},{"v":196314.964379498,"d":"196,315"},{"v":161683.40836123386,"d":"161,683"},{"v":127051.85234296971,"d":"127,052"},{"v":92420.29632470556,"d":"92,420"},{"v":57788.74030644141,"d":"57,789"},{"v":23157.184288177246,"d":"23,157"},{"v":-11474.371730086918,"d":"(11,474)"},{"v":-46105.92774835108,"d":"(46,106)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pagamento juros + principal",{"$nulls":4},{"$f":"IF(OR(H585<Resultados!$C$13,H585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(I585<Resultados!$C$13,I585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(J585<Resultados!$C$13,J585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(K585<Resultados!$C$13,K585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(L585<Resultados!$C$13,L585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(M585<Resultados!$C$13,M585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(N585<Resultados!$C$13,N585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(O585<Resultados!$C$13,O585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(P585<Resultados!$C$13,P585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(Q585<Resultados!$C$13,Q585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(R585<Resultados!$C$13,R585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(S585<Resultados!$C$13,S585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(T585<Resultados!$C$13,T585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(U585<Resultados!$C$13,U585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(V585<Resultados!$C$13,V585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(W585<Resultados!$C$13,W585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(X585<Resultados!$C$13,X585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(Y585<Resultados!$C$13,Y585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(Z585<Resultados!$C$13,Z585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AA585<Resultados!$C$13,AA585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AB585<Resultados!$C$13,AB585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AC585<Resultados!$C$13,AC585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AD585<Resultados!$C$13,AD585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AE585<Resultados!$C$13,AE585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AF585<Resultados!$C$13,AF585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":{"v":-80737.48376661523,"d":"(80,737)"}},{"$f":"IF(OR(AG585<Resultados!$C$13,AG585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AH585<Resultados!$C$13,AH585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AI585<Resultados!$C$13,AI585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AJ585<Resultados!$C$13,AJ585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AK585<Resultados!$C$13,AK585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AL585<Resultados!$C$13,AL585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AM585<Resultados!$C$13,AM585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AN585<Resultados!$C$13,AN585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AO585<Resultados!$C$13,AO585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AP585<Resultados!$C$13,AP585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AQ585<Resultados!$C$13,AQ585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AR585<Resultados!$C$13,AR585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AS585<Resultados!$C$13,AS585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AT585<Resultados!$C$13,AT585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AU585<Resultados!$C$13,AU585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AV585<Resultados!$C$13,AV585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AW585<Resultados!$C$13,AW585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AX585<Resultados!$C$13,AX585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AY585<Resultados!$C$13,AY585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(AZ585<Resultados!$C$13,AZ585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BA585<Resultados!$C$13,BA585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BB585<Resultados!$C$13,BB585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BC585<Resultados!$C$13,BC585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BD585<Resultados!$C$13,BD585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BE585<Resultados!$C$13,BE585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BF585<Resultados!$C$13,BF585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BG585<Resultados!$C$13,BG585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BH585<Resultados!$C$13,BH585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BI585<Resultados!$C$13,BI585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BJ585<Resultados!$C$13,BJ585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BK585<Resultados!$C$13,BK585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BL585<Resultados!$C$13,BL585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0},{"$f":"IF(OR(BM585<Resultados!$C$13,BM585>Resultados!$C$13+'Premissas do projeto'!$G$61-1),0,-$F$611)","v":0}]
[]
[null,"Fluxo de dívida"]
[]
[null,null,"Principal devido no inicio do periodo",{"$nulls":4},{"$f":"G626","v":0},{"$f":"H626","v":0},0,0,{"v":287277.38851792086,"d":"287,277"},{"v":615080.3409317894,"d":"615,080"},{"v":589936.5479437488,"d":"589,937"},{"v":558887.2559467093,"d":"558,887"},{"v":527837.9639496699,"d":"527,838"},{"v":496788.67195263045,"d":"496,789"},{"v":465739.379955591,"d":"465,739"},{"v":434690.0879585516,"d":"434,690"},{"v":403640.7959615122,"d":"403,641"},{"v":372591.5039644728,"d":"372,592"},{"v":341542.2119674334,"d":"341,542"},{"v":310492.919970394,"d":"310,493"},{"v":279443.6279733546,"d":"279,444"},{"v":248394.3359763152,"d":"248,394"},{"v":217345.04397927577,"d":"217,345"},{"v":186295.75198223637,"d":"186,296"},{"v":155246.45998519697,"d":"155,246"},{"v":124197.16798815755,"d":"124,197"},{"v":93147.87599111813,"d":"93,148"},{"v":62098.58399407871,"d":"62,099"},{"v":31049.2919970393,"d":"31,049"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"}]
[null,null,"Principal recebido durante o perído",{"$nulls":4},{"$f":"H592","v":0},{"$f":"I592","v":0},0,{"v":271951.31764355884,"d":"271,951"},{"v":277705.8075248966,"d":"277,706"},{"v":5905.499008998822,"d":"5,905"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros acumulados durante o período",{"$nulls":4},{"$f":"IF(H585<Resultados!$C$13,H593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-H605,-H615))","v":0},{"$f":"IF(I585<Resultados!$C$13,I593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-I605,-I615))","v":0},{"$f":"IF(J585<Resultados!$C$13,J593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-J605,-J615))","v":0},{"$f":"IF(K585<Resultados!$C$13,K593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-K605,-K615))","v":{"v":15326.070874362025,"d":"15,326"}},{"$f":"IF(L585<Resultados!$C$13,L593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-L605,-L615))","v":{"v":50097.14488897191,"d":"50,097"}},{"$f":"IF(M585<Resultados!$C$13,M593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-M605,-M615))","v":{"v":69854.14841388259,"d":"69,854"}},{"$f":"IF(N585<Resultados!$C$13,N593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-N605,-N615))","v":{"v":66271.88439265784,"d":"66,272"}},{"$f":"IF(O585<Resultados!$C$13,O593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-O605,-O615))","v":{"v":62689.620371433084,"d":"62,690"}},{"$f":"IF(P585<Resultados!$C$13,P593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-P605,-P615))","v":{"v":59107.356350208334,"d":"59,107"}},{"$f":"IF(Q585<Resultados!$C$13,Q593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-Q605,-Q615))","v":{"v":55525.09232898359,"d":"55,525"}},{"$f":"IF(R585<Resultados!$C$13,R593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-R605,-R615))","v":{"v":51942.828307758835,"d":"51,943"}},{"$f":"IF(S585<Resultados!$C$13,S593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-S605,-S615))","v":{"v":48360.5642865341,"d":"48,361"}},{"$f":"IF(T585<Resultados!$C$13,T593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-T605,-T615))","v":{"v":44778.30026530934,"d":"44,778"}},{"$f":"IF(U585<Resultados!$C$13,U593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-U605,-U615))","v":{"v":41196.0362440846,"d":"41,196"}},{"$f":"IF(V585<Resultados!$C$13,V593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-V605,-V615))","v":{"v":37613.77222285985,"d":"37,614"}},{"$f":"IF(W585<Resultados!$C$13,W593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-W605,-W615))","v":{"v":34031.50820163511,"d":"34,032"}},{"$f":"IF(X585<Resultados!$C$13,X593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-X605,-X615))","v":{"v":30449.244180410355,"d":"30,449"}},{"$f":"IF(Y585<Resultados!$C$13,Y593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-Y605,-Y615))","v":{"v":26866.980159185612,"d":"26,867"}},{"$f":"IF(Z585<Resultados!$C$13,Z593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-Z605,-Z615))","v":{"v":23284.716137960862,"d":"23,285"}},{"$f":"IF(AA585<Resultados!$C$13,AA593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AA605,-AA615))","v":{"v":19702.452116736116,"d":"19,702"}},{"$f":"IF(AB585<Resultados!$C$13,AB593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AB605,-AB615))","v":{"v":16120.18809551137,"d":"16,120"}},{"$f":"IF(AC585<Resultados!$C$13,AC593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AC605,-AC615))","v":{"v":12537.924074286619,"d":"12,538"}},{"$f":"IF(AD585<Resultados!$C$13,AD593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AD605,-AD615))","v":{"v":8955.66005306187,"d":"8,956"}},{"$f":"IF(AE585<Resultados!$C$13,AE593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AE605,-AE615))","v":{"v":5373.396031837122,"d":"5,373"}},{"$f":"IF(AF585<Resultados!$C$13,AF593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AF605,-AF615))","v":{"v":1791.1320106123737,"d":"1,791"}},{"$f":"IF(AG585<Resultados!$C$13,AG593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AG605,-AG615))","v":0},{"$f":"IF(AH585<Resultados!$C$13,AH593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AH605,-AH615))","v":0},{"$f":"IF(AI585<Resultados!$C$13,AI593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AI605,-AI615))","v":0},{"$f":"IF(AJ585<Resultados!$C$13,AJ593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AJ605,-AJ615))","v":0},{"$f":"IF(AK585<Resultados!$C$13,AK593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AK605,-AK615))","v":0},{"$f":"IF(AL585<Resultados!$C$13,AL593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AL605,-AL615))","v":0},{"$f":"IF(AM585<Resultados!$C$13,AM593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AM605,-AM615))","v":0},{"$f":"IF(AN585<Resultados!$C$13,AN593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AN605,-AN615))","v":0},{"$f":"IF(AO585<Resultados!$C$13,AO593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AO605,-AO615))","v":0},{"$f":"IF(AP585<Resultados!$C$13,AP593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AP605,-AP615))","v":0},{"$f":"IF(AQ585<Resultados!$C$13,AQ593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AQ605,-AQ615))","v":0},{"$f":"IF(AR585<Resultados!$C$13,AR593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AR605,-AR615))","v":0},{"$f":"IF(AS585<Resultados!$C$13,AS593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AS605,-AS615))","v":0},{"$f":"IF(AT585<Resultados!$C$13,AT593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AT605,-AT615))","v":0},{"$f":"IF(AU585<Resultados!$C$13,AU593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AU605,-AU615))","v":0},{"$f":"IF(AV585<Resultados!$C$13,AV593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AV605,-AV615))","v":0},{"$f":"IF(AW585<Resultados!$C$13,AW593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AW605,-AW615))","v":0},{"$f":"IF(AX585<Resultados!$C$13,AX593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AX605,-AX615))","v":0},{"$f":"IF(AY585<Resultados!$C$13,AY593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AY605,-AY615))","v":0},{"$f":"IF(AZ585<Resultados!$C$13,AZ593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-AZ605,-AZ615))","v":0},{"$f":"IF(BA585<Resultados!$C$13,BA593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BA605,-BA615))","v":0},{"$f":"IF(BB585<Resultados!$C$13,BB593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BB605,-BB615))","v":0},{"$f":"IF(BC585<Resultados!$C$13,BC593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BC605,-BC615))","v":0},{"$f":"IF(BD585<Resultados!$C$13,BD593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BD605,-BD615))","v":0},{"$f":"IF(BE585<Resultados!$C$13,BE593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BE605,-BE615))","v":0},{"$f":"IF(BF585<Resultados!$C$13,BF593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BF605,-BF615))","v":0},{"$f":"IF(BG585<Resultados!$C$13,BG593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BG605,-BG615))","v":0},{"$f":"IF(BH585<Resultados!$C$13,BH593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BH605,-BH615))","v":0},{"$f":"IF(BI585<Resultados!$C$13,BI593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BI605,-BI615))","v":0},{"$f":"IF(BJ585<Resultados!$C$13,BJ593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BJ605,-BJ615))","v":0},{"$f":"IF(BK585<Resultados!$C$13,BK593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BK605,-BK615))","v":0},{"$f":"IF(BL585<Resultados!$C$13,BL593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BL605,-BL615))","v":0},{"$f":"IF(BM585<Resultados!$C$13,BM593,IF('Premissas do projeto'!$G$62=\"Amortização linear\",-BM605,-BM615))","v":0}]
[null,null,"Juros pagos durante o período",{"$nulls":4},{"$f":"IF(H585<Resultados!$C$13,0,-H623)","v":0},{"$f":"IF(I585<Resultados!$C$13,0,-I623)","v":0},{"$f":"IF(J585<Resultados!$C$13,0,-J623)","v":0},{"$f":"IF(K585<Resultados!$C$13,0,-K623)","v":0},{"$f":"IF(L585<Resultados!$C$13,0,-L623)","v":0},{"$f":"IF(M585<Resultados!$C$13,0,-M623)","v":{"v":-69854.14841388259,"d":"(69,854)"}},{"$f":"IF(N585<Resultados!$C$13,0,-N623)","v":{"v":-66271.88439265784,"d":"(66,272)"}},{"$f":"IF(O585<Resultados!$C$13,0,-O623)","v":{"v":-62689.620371433084,"d":"(62,690)"}},{"$f":"IF(P585<Resultados!$C$13,0,-P623)","v":{"v":-59107.356350208334,"d":"(59,107)"}},{"$f":"IF(Q585<Resultados!$C$13,0,-Q623)","v":{"v":-55525.09232898359,"d":"(55,525)"}},{"$f":"IF(R585<Resultados!$C$13,0,-R623)","v":{"v":-51942.828307758835,"d":"(51,943)"}},{"$f":"IF(S585<Resultados!$C$13,0,-S623)","v":{"v":-48360.5642865341,"d":"(48,361)"}},{"$f":"IF(T585<Resultados!$C$13,0,-T623)","v":{"v":-44778.30026530934,"d":"(44,778)"}},{"$f":"IF(U585<Resultados!$C$13,0,-U623)","v":{"v":-41196.0362440846,"d":"(41,196)"}},{"$f":"IF(V585<Resultados!$C$13,0,-V623)","v":{"v":-37613.77222285985,"d":"(37,614)"}},{"$f":"IF(W585<Resultados!$C$13,0,-W623)","v":{"v":-34031.50820163511,"d":"(34,032)"}},{"$f":"IF(X585<Resultados!$C$13,0,-X623)","v":{"v":-30449.244180410355,"d":"(30,449)"}},{"$f":"IF(Y585<Resultados!$C$13,0,-Y623)","v":{"v":-26866.980159185612,"d":"(26,867)"}},{"$f":"IF(Z585<Resultados!$C$13,0,-Z623)","v":{"v":-23284.716137960862,"d":"(23,285)"}},{"$f":"IF(AA585<Resultados!$C$13,0,-AA623)","v":{"v":-19702.452116736116,"d":"(19,702)"}},{"$f":"IF(AB585<Resultados!$C$13,0,-AB623)","v":{"v":-16120.18809551137,"d":"(16,120)"}},{"$f":"IF(AC585<Resultados!$C$13,0,-AC623)","v":{"v":-12537.924074286619,"d":"(12,538)"}},{"$f":"IF(AD585<Resultados!$C$13,0,-AD623)","v":{"v":-8955.66005306187,"d":"(8,956)"}},{"$f":"IF(AE585<Resultados!$C$13,0,-AE623)","v":{"v":-5373.396031837122,"d":"(5,373)"}},{"$f":"IF(AF585<Resultados!$C$13,0,-AF623)","v":{"v":-1791.1320106123737,"d":"(1,791)"}},{"$f":"IF(AG585<Resultados!$C$13,0,-AG623)","v":0},{"$f":"IF(AH585<Resultados!$C$13,0,-AH623)","v":0},{"$f":"IF(AI585<Resultados!$C$13,0,-AI623)","v":0},{"$f":"IF(AJ585<Resultados!$C$13,0,-AJ623)","v":0},{"$f":"IF(AK585<Resultados!$C$13,0,-AK623)","v":0},{"$f":"IF(AL585<Resultados!$C$13,0,-AL623)","v":0},{"$f":"IF(AM585<Resultados!$C$13,0,-AM623)","v":0},{"$f":"IF(AN585<Resultados!$C$13,0,-AN623)","v":0},{"$f":"IF(AO585<Resultados!$C$13,0,-AO623)","v":0},{"$f":"IF(AP585<Resultados!$C$13,0,-AP623)","v":0},{"$f":"IF(AQ585<Resultados!$C$13,0,-AQ623)","v":0},{"$f":"IF(AR585<Resultados!$C$13,0,-AR623)","v":0},{"$f":"IF(AS585<Resultados!$C$13,0,-AS623)","v":0},{"$f":"IF(AT585<Resultados!$C$13,0,-AT623)","v":0},{"$f":"IF(AU585<Resultados!$C$13,0,-AU623)","v":0},{"$f":"IF(AV585<Resultados!$C$13,0,-AV623)","v":0},{"$f":"IF(AW585<Resultados!$C$13,0,-AW623)","v":0},{"$f":"IF(AX585<Resultados!$C$13,0,-AX623)","v":0},{"$f":"IF(AY585<Resultados!$C$13,0,-AY623)","v":0},{"$f":"IF(AZ585<Resultados!$C$13,0,-AZ623)","v":0},{"$f":"IF(BA585<Resultados!$C$13,0,-BA623)","v":0},{"$f":"IF(BB585<Resultados!$C$13,0,-BB623)","v":0},{"$f":"IF(BC585<Resultados!$C$13,0,-BC623)","v":0},{"$f":"IF(BD585<Resultados!$C$13,0,-BD623)","v":0},{"$f":"IF(BE585<Resultados!$C$13,0,-BE623)","v":0},{"$f":"IF(BF585<Resultados!$C$13,0,-BF623)","v":0},{"$f":"IF(BG585<Resultados!$C$13,0,-BG623)","v":0},{"$f":"IF(BH585<Resultados!$C$13,0,-BH623)","v":0},{"$f":"IF(BI585<Resultados!$C$13,0,-BI623)","v":0},{"$f":"IF(BJ585<Resultados!$C$13,0,-BJ623)","v":0},{"$f":"IF(BK585<Resultados!$C$13,0,-BK623)","v":0},{"$f":"IF(BL585<Resultados!$C$13,0,-BL623)","v":0},{"$f":"IF(BM585<Resultados!$C$13,0,-BM623)","v":0}]
[null,null,"Principal pago durante o período",{"$nulls":4},{"$f":"IF(H585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",H604,H614))","v":0},{"$f":"IF(I585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",I604,I614))","v":0},{"$f":"IF(J585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",J604,J614))","v":0},{"$f":"IF(K585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",K604,K614))","v":0},{"$f":"IF(L585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",L604,L614))","v":0},{"$f":"IF(M585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",M604,M614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(N585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",N604,N614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(O585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",O604,O614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(P585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",P604,P614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(Q585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",Q604,Q614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(R585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",R604,R614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(S585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",S604,S614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(T585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",T604,T614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(U585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",U604,U614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(V585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",V604,V614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(W585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",W604,W614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(X585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",X604,X614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(Y585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",Y604,Y614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(Z585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",Z604,Z614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AA585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AA604,AA614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AB585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AB604,AB614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AC585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AC604,AC614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AD585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AD604,AD614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AE585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AE604,AE614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AF585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AF604,AF614))","v":{"v":-31049.29199703941,"d":"(31,049)"}},{"$f":"IF(AG585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AG604,AG614))","v":0},{"$f":"IF(AH585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AH604,AH614))","v":0},{"$f":"IF(AI585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AI604,AI614))","v":0},{"$f":"IF(AJ585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AJ604,AJ614))","v":0},{"$f":"IF(AK585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AK604,AK614))","v":0},{"$f":"IF(AL585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AL604,AL614))","v":0},{"$f":"IF(AM585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AM604,AM614))","v":0},{"$f":"IF(AN585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AN604,AN614))","v":0},{"$f":"IF(AO585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AO604,AO614))","v":0},{"$f":"IF(AP585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AP604,AP614))","v":0},{"$f":"IF(AQ585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AQ604,AQ614))","v":0},{"$f":"IF(AR585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AR604,AR614))","v":0},{"$f":"IF(AS585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AS604,AS614))","v":0},{"$f":"IF(AT585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AT604,AT614))","v":0},{"$f":"IF(AU585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AU604,AU614))","v":0},{"$f":"IF(AV585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AV604,AV614))","v":0},{"$f":"IF(AW585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AW604,AW614))","v":0},{"$f":"IF(AX585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AX604,AX614))","v":0},{"$f":"IF(AY585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AY604,AY614))","v":0},{"$f":"IF(AZ585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",AZ604,AZ614))","v":0},{"$f":"IF(BA585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BA604,BA614))","v":0},{"$f":"IF(BB585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BB604,BB614))","v":0},{"$f":"IF(BC585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BC604,BC614))","v":0},{"$f":"IF(BD585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BD604,BD614))","v":0},{"$f":"IF(BE585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BE604,BE614))","v":0},{"$f":"IF(BF585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BF604,BF614))","v":0},{"$f":"IF(BG585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BG604,BG614))","v":0},{"$f":"IF(BH585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BH604,BH614))","v":0},{"$f":"IF(BI585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BI604,BI614))","v":0},{"$f":"IF(BJ585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BJ604,BJ614))","v":0},{"$f":"IF(BK585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BK604,BK614))","v":0},{"$f":"IF(BL585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BL604,BL614))","v":0},{"$f":"IF(BM585<Resultados!$C$13,0,IF('Premissas do projeto'!$G$62=\"Amortização linear\",BM604,BM614))","v":0}]
[null,null,"Principal devido no fim do periodo",{"$nulls":3},0,{"$f":"SUM(H621:H625)","v":0},{"$f":"SUM(I621:I625)","v":0},0,{"v":287277.38851792086,"d":"287,277"},{"v":615080.3409317894,"d":"615,080"},{"v":589936.5479437488,"d":"589,937"},{"v":558887.2559467093,"d":"558,887"},{"v":527837.9639496699,"d":"527,838"},{"v":496788.67195263045,"d":"496,789"},{"v":465739.379955591,"d":"465,739"},{"v":434690.0879585516,"d":"434,690"},{"v":403640.7959615122,"d":"403,641"},{"v":372591.5039644728,"d":"372,592"},{"v":341542.2119674334,"d":"341,542"},{"v":310492.919970394,"d":"310,493"},{"v":279443.6279733546,"d":"279,444"},{"v":248394.3359763152,"d":"248,394"},{"v":217345.04397927577,"d":"217,345"},{"v":186295.75198223637,"d":"186,296"},{"v":155246.45998519697,"d":"155,246"},{"v":124197.16798815755,"d":"124,197"},{"v":93147.87599111813,"d":"93,148"},{"v":62098.58399407871,"d":"62,099"},{"v":31049.2919970393,"d":"31,049"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"},{"v":-1.127773430198431E-10,"d":"(0)"}]
[]
[]
[]
[]
[null,"AUXILIAR - VALOR DE ESTOQUE DE MADEIRA"]
[]
[{"$nulls":4},"Vol (mil m³)","Valor (mil R$)"]
[null,"Nível de estoque total",null,null,{"$f":"'Premissas do projeto'!G107*'Premissas do projeto'!G81/12","v":{"v":216.91003520721014,"d":"217"}},{"$f":"SUM(F635:F637)","v":{"v":18634.649838886307,"d":"18,635"}}]
[null,null,"Contractual mínimo",null,{"$f":"MIN(E634,'Premissas do projeto'!G120)","v":0},{"$f":"IF(E635=0,0,E635/'Premissas do projeto'!G120*'Premissas do projeto'!G117)","v":0}]
[null,null,"Contractual adicional",null,{"$f":"MIN(E634-E635,'Premissas do projeto'!G121-E634)","v":{"v":216.91003520721014,"d":"217"}},{"$f":"IF(E636=0,0,E636*'Premissas do projeto'!G123)","v":{"v":18634.649838886307,"d":"18,635"}}]
[null,null,"Spot",null,{"$f":"E634-E635-E636","v":0},{"$f":"E637*'Premissas do projeto'!G127","v":0}]
[]
[]
[]
[null,"AUXILIAR - CUSTOS DE INVESTIMENTO OUTROS QUE CAPEX"]
[]
[null,"Custos financeiros",{"$nulls":5},{"$f":"SUM(H644:H645)","v":0},{"$f":"SUM(I644:I645)","v":0},0,{"v":11847.069465507186,"d":"11,847"},{"v":39652.191380027936,"d":"39,652"},{"v":-23.06854969285473,"d":"(23)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ644:AQ645)","v":0},{"$f":"SUM(AR644:AR645)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK644:BK645)","v":0},{"$f":"SUM(BL644:BL645)","v":0},0]
[null,null,"Custos de estruturação",{"$nulls":4},{"$f":"H193","v":0},0,0,{"v":-1153.4274846427363,"d":"(1,153)"},{"v":-1130.3589349498818,"d":"(1,130)"},{"v":-23.06854969285473,"d":"(23)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Juros durante a construção",{"$nulls":4},{"$f":"H593/H27","v":0},0,0,{"v":13000.496950149922,"d":"13,000"},{"v":40782.550314977816,"d":"40,783"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investmento",{"$nulls":5},{"$f":"SUM(H648:H651)","v":0},{"$f":"SUM(I648:I651)","v":0},{"v":-26994.3711553833,"d":"(26,994)"},{"v":-466449.84973976226,"d":"(466,450)"},{"v":-520517.98365439,"d":"(520,518)"},{"v":-135805.58083091414,"d":"(135,806)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ648:AQ651)","v":0},{"$f":"SUM(AR648:AR651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK648:BK651)","v":0},{"$f":"SUM(BL648:BL651)","v":0},0]
[null,null,"Investimento inicial",{"$nulls":4},{"$f":"IF(H$23>Resultados!$C$13,0,H180)","v":0},{"$f":"IF(I$23>Resultados!$C$13,0,I180)","v":0},{"$f":"IF(J$23>Resultados!$C$13,0,J180)","v":{"v":-26994.3711553833,"d":"(26,994)"}},{"$f":"IF(K$23>Resultados!$C$13,0,K180)","v":{"v":-464148.5721318093,"d":"(464,149)"}},{"$f":"IF(L$23>Resultados!$C$13,0,L180)","v":{"v":-454865.60068917315,"d":"(454,866)"}},{"$f":"IF(M$23>Resultados!$C$13,0,M180)","v":{"v":-9282.971442636188,"d":"(9,283)"}},{"$f":"IF(N$23>Resultados!$C$13,0,N180)","v":0},{"$f":"IF(O$23>Resultados!$C$13,0,O180)","v":0},{"$f":"IF(P$23>Resultados!$C$13,0,P180)","v":0},{"$f":"IF(Q$23>Resultados!$C$13,0,Q180)","v":0},{"$f":"IF(R$23>Resultados!$C$13,0,R180)","v":0},{"$f":"IF(S$23>Resultados!$C$13,0,S180)","v":0},{"$f":"IF(T$23>Resultados!$C$13,0,T180)","v":0},{"$f":"IF(U$23>Resultados!$C$13,0,U180)","v":0},{"$f":"IF(V$23>Resultados!$C$13,0,V180)","v":0},{"$f":"IF(W$23>Resultados!$C$13,0,W180)","v":0},{"$f":"IF(X$23>Resultados!$C$13,0,X180)","v":0},{"$f":"IF(Y$23>Resultados!$C$13,0,Y180)","v":0},{"$f":"IF(Z$23>Resultados!$C$13,0,Z180)","v":0},{"$f":"IF(AA$23>Resultados!$C$13,0,AA180)","v":0},{"$f":"IF(AB$23>Resultados!$C$13,0,AB180)","v":0},{"$f":"IF(AC$23>Resultados!$C$13,0,AC180)","v":0},{"$f":"IF(AD$23>Resultados!$C$13,0,AD180)","v":0},{"$f":"IF(AE$23>Resultados!$C$13,0,AE180)","v":0},{"$f":"IF(AF$23>Resultados!$C$13,0,AF180)","v":0},{"$f":"IF(AG$23>Resultados!$C$13,0,AG180)","v":0},{"$f":"IF(AH$23>Resultados!$C$13,0,AH180)","v":0},{"$f":"IF(AI$23>Resultados!$C$13,0,AI180)","v":0},{"$f":"IF(AJ$23>Resultados!$C$13,0,AJ180)","v":0},{"$f":"IF(AK$23>Resultados!$C$13,0,AK180)","v":0},{"$f":"IF(AL$23>Resultados!$C$13,0,AL180)","v":0},{"$f":"IF(AM$23>Resultados!$C$13,0,AM180)","v":0},{"$f":"IF(AN$23>Resultados!$C$13,0,AN180)","v":0},{"$f":"IF(AO$23>Resultados!$C$13,0,AO180)","v":0},{"$f":"IF(AP$23>Resultados!$C$13,0,AP180)","v":0},{"$f":"IF(AQ$23>Resultados!$C$13,0,AQ180)","v":0},{"$f":"IF(AR$23>Resultados!$C$13,0,AR180)","v":0},{"$f":"IF(AS$23>Resultados!$C$13,0,AS180)","v":0},{"$f":"IF(AT$23>Resultados!$C$13,0,AT180)","v":0},{"$f":"IF(AU$23>Resultados!$C$13,0,AU180)","v":0},{"$f":"IF(AV$23>Resultados!$C$13,0,AV180)","v":0},{"$f":"IF(AW$23>Resultados!$C$13,0,AW180)","v":0},{"$f":"IF(AX$23>Resultados!$C$13,0,AX180)","v":0},{"$f":"IF(AY$23>Resultados!$C$13,0,AY180)","v":0},{"$f":"IF(AZ$23>Resultados!$C$13,0,AZ180)","v":0},{"$f":"IF(BA$23>Resultados!$C$13,0,BA180)","v":0},{"$f":"IF(BB$23>Resultados!$C$13,0,BB180)","v":0},{"$f":"IF(BC$23>Resultados!$C$13,0,BC180)","v":0},{"$f":"IF(BD$23>Resultados!$C$13,0,BD180)","v":0},{"$f":"IF(BE$23>Resultados!$C$13,0,BE180)","v":0},{"$f":"IF(BF$23>Resultados!$C$13,0,BF180)","v":0},{"$f":"IF(BG$23>Resultados!$C$13,0,BG180)","v":0},{"$f":"IF(BH$23>Resultados!$C$13,0,BH180)","v":0},{"$f":"IF(BI$23>Resultados!$C$13,0,BI180)","v":0},{"$f":"IF(BJ$23>Resultados!$C$13,0,BJ180)","v":0},{"$f":"IF(BK$23>Resultados!$C$13,0,BK180)","v":0},{"$f":"IF(BL$23>Resultados!$C$13,0,BL180)","v":0},{"$f":"IF(BM$23>Resultados!$C$13,0,BM180)","v":0}]
[null,null,"Capital de giro",{"$nulls":4},{"$f":"IF(H$23>Resultados!$C$13,0,H181)","v":0},{"$f":"IF(I$23>Resultados!$C$13,0,I181)","v":0},{"$f":"IF(J$23>Resultados!$C$13,0,J181)","v":0},{"$f":"IF(K$23>Resultados!$C$13,0,K181)","v":0},{"$f":"IF(L$23>Resultados!$C$13,0,L181)","v":{"v":-1374.066660713413,"d":"(1,374)"}},{"$f":"IF(M$23>Resultados!$C$13,0,M181)","v":{"v":-129577.4040557942,"d":"(129,577)"}},{"$f":"IF(N$23>Resultados!$C$13,0,N181)","v":0},{"$f":"IF(O$23>Resultados!$C$13,0,O181)","v":0},{"$f":"IF(P$23>Resultados!$C$13,0,P181)","v":0},{"$f":"IF(Q$23>Resultados!$C$13,0,Q181)","v":0},{"$f":"IF(R$23>Resultados!$C$13,0,R181)","v":0},{"$f":"IF(S$23>Resultados!$C$13,0,S181)","v":0},{"$f":"IF(T$23>Resultados!$C$13,0,T181)","v":0},{"$f":"IF(U$23>Resultados!$C$13,0,U181)","v":0},{"$f":"IF(V$23>Resultados!$C$13,0,V181)","v":0},{"$f":"IF(W$23>Resultados!$C$13,0,W181)","v":0},{"$f":"IF(X$23>Resultados!$C$13,0,X181)","v":0},{"$f":"IF(Y$23>Resultados!$C$13,0,Y181)","v":0},{"$f":"IF(Z$23>Resultados!$C$13,0,Z181)","v":0},{"$f":"IF(AA$23>Resultados!$C$13,0,AA181)","v":0},{"$f":"IF(AB$23>Resultados!$C$13,0,AB181)","v":0},{"$f":"IF(AC$23>Resultados!$C$13,0,AC181)","v":0},{"$f":"IF(AD$23>Resultados!$C$13,0,AD181)","v":0},{"$f":"IF(AE$23>Resultados!$C$13,0,AE181)","v":0},{"$f":"IF(AF$23>Resultados!$C$13,0,AF181)","v":0},{"$f":"IF(AG$23>Resultados!$C$13,0,AG181)","v":0},{"$f":"IF(AH$23>Resultados!$C$13,0,AH181)","v":0},{"$f":"IF(AI$23>Resultados!$C$13,0,AI181)","v":0},{"$f":"IF(AJ$23>Resultados!$C$13,0,AJ181)","v":0},{"$f":"IF(AK$23>Resultados!$C$13,0,AK181)","v":0},{"$f":"IF(AL$23>Resultados!$C$13,0,AL181)","v":0},{"$f":"IF(AM$23>Resultados!$C$13,0,AM181)","v":0},{"$f":"IF(AN$23>Resultados!$C$13,0,AN181)","v":0},{"$f":"IF(AO$23>Resultados!$C$13,0,AO181)","v":0},{"$f":"IF(AP$23>Resultados!$C$13,0,AP181)","v":0},{"$f":"IF(AQ$23>Resultados!$C$13,0,AQ181)","v":0},{"$f":"IF(AR$23>Resultados!$C$13,0,AR181)","v":0},{"$f":"IF(AS$23>Resultados!$C$13,0,AS181)","v":0},{"$f":"IF(AT$23>Resultados!$C$13,0,AT181)","v":0},{"$f":"IF(AU$23>Resultados!$C$13,0,AU181)","v":0},{"$f":"IF(AV$23>Resultados!$C$13,0,AV181)","v":0},{"$f":"IF(AW$23>Resultados!$C$13,0,AW181)","v":0},{"$f":"IF(AX$23>Resultados!$C$13,0,AX181)","v":0},{"$f":"IF(AY$23>Resultados!$C$13,0,AY181)","v":0},{"$f":"IF(AZ$23>Resultados!$C$13,0,AZ181)","v":0},{"$f":"IF(BA$23>Resultados!$C$13,0,BA181)","v":0},{"$f":"IF(BB$23>Resultados!$C$13,0,BB181)","v":0},{"$f":"IF(BC$23>Resultados!$C$13,0,BC181)","v":0},{"$f":"IF(BD$23>Resultados!$C$13,0,BD181)","v":0},{"$f":"IF(BE$23>Resultados!$C$13,0,BE181)","v":0},{"$f":"IF(BF$23>Resultados!$C$13,0,BF181)","v":0},{"$f":"IF(BG$23>Resultados!$C$13,0,BG181)","v":0},{"$f":"IF(BH$23>Resultados!$C$13,0,BH181)","v":0},{"$f":"IF(BI$23>Resultados!$C$13,0,BI181)","v":0},{"$f":"IF(BJ$23>Resultados!$C$13,0,BJ181)","v":0},{"$f":"IF(BK$23>Resultados!$C$13,0,BK181)","v":0},{"$f":"IF(BL$23>Resultados!$C$13,0,BL181)","v":0},{"$f":"IF(BM$23>Resultados!$C$13,0,BM181)","v":0}]
[null,null,"Reservas",{"$nulls":4},{"$f":"IF(H$23>Resultados!$C$13,0,H185)","v":0},{"$f":"IF(I$23>Resultados!$C$13,0,I185)","v":0},{"$f":"IF(J$23>Resultados!$C$13,0,J185)","v":0},{"$f":"IF(K$23>Resultados!$C$13,0,K185)","v":{"v":-2301.277607952937,"d":"(2,301)"}},{"$f":"IF(L$23>Resultados!$C$13,0,L185)","v":{"v":-43372.476821330325,"d":"(43,372)"}},{"$f":"IF(M$23>Resultados!$C$13,0,M185)","v":{"v":3054.7946675162602,"d":"3,055"}},{"$f":"IF(N$23>Resultados!$C$13,0,N185)","v":0},{"$f":"IF(O$23>Resultados!$C$13,0,O185)","v":0},{"$f":"IF(P$23>Resultados!$C$13,0,P185)","v":0},{"$f":"IF(Q$23>Resultados!$C$13,0,Q185)","v":0},{"$f":"IF(R$23>Resultados!$C$13,0,R185)","v":0},{"$f":"IF(S$23>Resultados!$C$13,0,S185)","v":0},{"$f":"IF(T$23>Resultados!$C$13,0,T185)","v":0},{"$f":"IF(U$23>Resultados!$C$13,0,U185)","v":0},{"$f":"IF(V$23>Resultados!$C$13,0,V185)","v":0},{"$f":"IF(W$23>Resultados!$C$13,0,W185)","v":0},{"$f":"IF(X$23>Resultados!$C$13,0,X185)","v":0},{"$f":"IF(Y$23>Resultados!$C$13,0,Y185)","v":0},{"$f":"IF(Z$23>Resultados!$C$13,0,Z185)","v":0},{"$f":"IF(AA$23>Resultados!$C$13,0,AA185)","v":0},{"$f":"IF(AB$23>Resultados!$C$13,0,AB185)","v":0},{"$f":"IF(AC$23>Resultados!$C$13,0,AC185)","v":0},{"$f":"IF(AD$23>Resultados!$C$13,0,AD185)","v":0},{"$f":"IF(AE$23>Resultados!$C$13,0,AE185)","v":0},{"$f":"IF(AF$23>Resultados!$C$13,0,AF185)","v":0},{"$f":"IF(AG$23>Resultados!$C$13,0,AG185)","v":0},{"$f":"IF(AH$23>Resultados!$C$13,0,AH185)","v":0},{"$f":"IF(AI$23>Resultados!$C$13,0,AI185)","v":0},{"$f":"IF(AJ$23>Resultados!$C$13,0,AJ185)","v":0},{"$f":"IF(AK$23>Resultados!$C$13,0,AK185)","v":0},{"$f":"IF(AL$23>Resultados!$C$13,0,AL185)","v":0},{"$f":"IF(AM$23>Resultados!$C$13,0,AM185)","v":0},{"$f":"IF(AN$23>Resultados!$C$13,0,AN185)","v":0},{"$f":"IF(AO$23>Resultados!$C$13,0,AO185)","v":0},{"$f":"IF(AP$23>Resultados!$C$13,0,AP185)","v":0},{"$f":"IF(AQ$23>Resultados!$C$13,0,AQ185)","v":0},{"$f":"IF(AR$23>Resultados!$C$13,0,AR185)","v":0},{"$f":"IF(AS$23>Resultados!$C$13,0,AS185)","v":0},{"$f":"IF(AT$23>Resultados!$C$13,0,AT185)","v":0},{"$f":"IF(AU$23>Resultados!$C$13,0,AU185)","v":0},{"$f":"IF(AV$23>Resultados!$C$13,0,AV185)","v":0},{"$f":"IF(AW$23>Resultados!$C$13,0,AW185)","v":0},{"$f":"IF(AX$23>Resultados!$C$13,0,AX185)","v":0},{"$f":"IF(AY$23>Resultados!$C$13,0,AY185)","v":0},{"$f":"IF(AZ$23>Resultados!$C$13,0,AZ185)","v":0},{"$f":"IF(BA$23>Resultados!$C$13,0,BA185)","v":0},{"$f":"IF(BB$23>Resultados!$C$13,0,BB185)","v":0},{"$f":"IF(BC$23>Resultados!$C$13,0,BC185)","v":0},{"$f":"IF(BD$23>Resultados!$C$13,0,BD185)","v":0},{"$f":"IF(BE$23>Resultados!$C$13,0,BE185)","v":0},{"$f":"IF(BF$23>Resultados!$C$13,0,BF185)","v":0},{"$f":"IF(BG$23>Resultados!$C$13,0,BG185)","v":0},{"$f":"IF(BH$23>Resultados!$C$13,0,BH185)","v":0},{"$f":"IF(BI$23>Resultados!$C$13,0,BI185)","v":0},{"$f":"IF(BJ$23>Resultados!$C$13,0,BJ185)","v":0},{"$f":"IF(BK$23>Resultados!$C$13,0,BK185)","v":0},{"$f":"IF(BL$23>Resultados!$C$13,0,BL185)","v":0},{"$f":"IF(BM$23>Resultados!$C$13,0,BM185)","v":0}]
[null,null,"Gastos operacionais em fase de partida",{"$nulls":4},{"$f":"IF(H$23<Resultados!$C$13,SUM(H172:H176),0)","v":0},{"$f":"IF(I$23<Resultados!$C$13,SUM(I172:I176),0)","v":0},{"$f":"IF(J$23<Resultados!$C$13,SUM(J172:J176),0)","v":0},{"$f":"IF(K$23<Resultados!$C$13,SUM(K172:K176),0)","v":0},{"$f":"IF(L$23<Resultados!$C$13,SUM(L172:L176),0)","v":{"v":-20905.839483173117,"d":"(20,906)"}},{"$f":"IF(M$23<Resultados!$C$13,SUM(M172:M176),0)","v":0},{"$f":"IF(N$23<Resultados!$C$13,SUM(N172:N176),0)","v":0},{"$f":"IF(O$23<Resultados!$C$13,SUM(O172:O176),0)","v":0},{"$f":"IF(P$23<Resultados!$C$13,SUM(P172:P176),0)","v":0},{"$f":"IF(Q$23<Resultados!$C$13,SUM(Q172:Q176),0)","v":0},{"$f":"IF(R$23<Resultados!$C$13,SUM(R172:R176),0)","v":0},{"$f":"IF(S$23<Resultados!$C$13,SUM(S172:S176),0)","v":0},{"$f":"IF(T$23<Resultados!$C$13,SUM(T172:T176),0)","v":0},{"$f":"IF(U$23<Resultados!$C$13,SUM(U172:U176),0)","v":0},{"$f":"IF(V$23<Resultados!$C$13,SUM(V172:V176),0)","v":0},{"$f":"IF(W$23<Resultados!$C$13,SUM(W172:W176),0)","v":0},{"$f":"IF(X$23<Resultados!$C$13,SUM(X172:X176),0)","v":0},{"$f":"IF(Y$23<Resultados!$C$13,SUM(Y172:Y176),0)","v":0},{"$f":"IF(Z$23<Resultados!$C$13,SUM(Z172:Z176),0)","v":0},{"$f":"IF(AA$23<Resultados!$C$13,SUM(AA172:AA176),0)","v":0},{"$f":"IF(AB$23<Resultados!$C$13,SUM(AB172:AB176),0)","v":0},{"$f":"IF(AC$23<Resultados!$C$13,SUM(AC172:AC176),0)","v":0},{"$f":"IF(AD$23<Resultados!$C$13,SUM(AD172:AD176),0)","v":0},{"$f":"IF(AE$23<Resultados!$C$13,SUM(AE172:AE176),0)","v":0},{"$f":"IF(AF$23<Resultados!$C$13,SUM(AF172:AF176),0)","v":0},{"$f":"IF(AG$23<Resultados!$C$13,SUM(AG172:AG176),0)","v":0},{"$f":"IF(AH$23<Resultados!$C$13,SUM(AH172:AH176),0)","v":0},{"$f":"IF(AI$23<Resultados!$C$13,SUM(AI172:AI176),0)","v":0},{"$f":"IF(AJ$23<Resultados!$C$13,SUM(AJ172:AJ176),0)","v":0},{"$f":"IF(AK$23<Resultados!$C$13,SUM(AK172:AK176),0)","v":0},{"$f":"IF(AL$23<Resultados!$C$13,SUM(AL172:AL176),0)","v":0},{"$f":"IF(AM$23<Resultados!$C$13,SUM(AM172:AM176),0)","v":0},{"$f":"IF(AN$23<Resultados!$C$13,SUM(AN172:AN176),0)","v":0},{"$f":"IF(AO$23<Resultados!$C$13,SUM(AO172:AO176),0)","v":0},{"$f":"IF(AP$23<Resultados!$C$13,SUM(AP172:AP176),0)","v":0},{"$f":"IF(AQ$23<Resultados!$C$13,SUM(AQ172:AQ176),0)","v":0},{"$f":"IF(AR$23<Resultados!$C$13,SUM(AR172:AR176),0)","v":0},{"$f":"IF(AS$23<Resultados!$C$13,SUM(AS172:AS176),0)","v":0},{"$f":"IF(AT$23<Resultados!$C$13,SUM(AT172:AT176),0)","v":0},{"$f":"IF(AU$23<Resultados!$C$13,SUM(AU172:AU176),0)","v":0},{"$f":"IF(AV$23<Resultados!$C$13,SUM(AV172:AV176),0)","v":0},{"$f":"IF(AW$23<Resultados!$C$13,SUM(AW172:AW176),0)","v":0},{"$f":"IF(AX$23<Resultados!$C$13,SUM(AX172:AX176),0)","v":0},{"$f":"IF(AY$23<Resultados!$C$13,SUM(AY172:AY176),0)","v":0},{"$f":"IF(AZ$23<Resultados!$C$13,SUM(AZ172:AZ176),0)","v":0},{"$f":"IF(BA$23<Resultados!$C$13,SUM(BA172:BA176),0)","v":0},{"$f":"IF(BB$23<Resultados!$C$13,SUM(BB172:BB176),0)","v":0},{"$f":"IF(BC$23<Resultados!$C$13,SUM(BC172:BC176),0)","v":0},{"$f":"IF(BD$23<Resultados!$C$13,SUM(BD172:BD176),0)","v":0},{"$f":"IF(BE$23<Resultados!$C$13,SUM(BE172:BE176),0)","v":0},{"$f":"IF(BF$23<Resultados!$C$13,SUM(BF172:BF176),0)","v":0},{"$f":"IF(BG$23<Resultados!$C$13,SUM(BG172:BG176),0)","v":0},{"$f":"IF(BH$23<Resultados!$C$13,SUM(BH172:BH176),0)","v":0},{"$f":"IF(BI$23<Resultados!$C$13,SUM(BI172:BI176),0)","v":0},{"$f":"IF(BJ$23<Resultados!$C$13,SUM(BJ172:BJ176),0)","v":0},{"$f":"IF(BK$23<Resultados!$C$13,SUM(BK172:BK176),0)","v":0},{"$f":"IF(BL$23<Resultados!$C$13,SUM(BL172:BL176),0)","v":0},{"$f":"IF(BM$23<Resultados!$C$13,SUM(BM172:BM176),0)","v":0}]

{"sheet":"Resultados","index":11,"n_rows":77,"n_cols":124,"rows_kept":77,"merged":[[5,1,5,2],[5,9,5,10],[5,12,5,13],[5,14,5,15],[5,30,5,32],[6,7,6,8],[6,12,6,13],[6,35,6,36],[7,1,8,1],[7,2,8,2],[7,7,8,7],[7,8,8,8],[7,12,8,12],[7,13,8,13],[7,18,8,18],[7,19,8,19],[7,25,8,25],[7,26,8,26],[7,27,8,27],[7,30,8,30],[7,31,8,31],[7,32,8,32],[7,35,8,35],[7,36,8,36],[7,37,8,37],[7,40,9,40],[7,42,7,43],[7,45,7,48],[7,65,9,65],[7,67,7,69],[7,71,7,73],[7,76,8,76],[7,77,8,77],[7,80,8,80],[7,81,8,81],[7,84,9,84],[7,85,9,85],[7,86,8,87],[7,88,9,88],[7,89,8,90],[7,94,7,95],[7,98,7,99],[7,101,7,103],[7,105,7,106],[7,111,9,111],[7,113,9,113],[7,114,9,114],[7,115,9,115],[7,117,7,123],[8,42,9,42],[8,43,9,43],[8,45,9,45],[8,46,9,46],[8,47,9,47],[8,48,9,48],[8,66,9,66],[8,67,9,67],[8,68,9,68],[8,69,9,69],[8,70,9,70],[8,71,9,71],[8,72,9,72],[8,73,9,73],[8,94,9,94],[8,95,9,95],[8,97,9,97],[8,98,9,98],[8,99,9,99],[8,101,9,101],[8,102,9,102],[8,103,9,103],[8,105,9,105],[8,106,9,106],[8,117,9,117],[8,118,9,118],[8,119,9,119],[8,120,9,120],[8,121,9,121],[8,122,9,122],[8,123,9,123],[9,7,9,8],[9,12,9,13],[9,18,11,18],[9,25,11,25],[9,26,11,26],[9,27,11,27],[10,7,12,7],[10,12,12,12],[12,18,16,18],[12,25,14,25],[12,26,14,26],[12,27,14,27],[13,7,14,7],[13,12,14,12],[15,7,16,7],[15,12,16,12],[15,25,17,25],[15,26,17,26],[15,27,17,27],[17,1,17,2],[17,7,18,7],[17,12,18,12],[17,18,20,18],[18,25,20,25],[18,26,20,26],[18,27,20,27],[19,1,20,1],[19,2,20,2],[21,18,23,18],[21,25,23,25],[21,26,23,26],[21,27,23,27],[22,7,22,8],[22,12,22,13],[22,14,22,15],[23,7,23,8],[23,12,23,13],[24,7,26,7],[24,8,26,8],[24,9,26,9],[24,10,26,10],[24,12,26,12],[24,13,26,13],[24,14,26,14],[24,15,26,15],[24,18,26,18],[24,25,26,25],[24,26,26,26],[24,27,26,27],[25,1,25,2],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,18,29,18],[29,2,29,3],[30,1,31,1],[32,1,34,1],[37,1,37,2],[38,1,40,1],[42,1,42,2],[44,1,45,1],[44,2,45,2],[44,3,45,3],[49,1,49,2],[49,3,49,4],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[61,117,61,119]]}
[]
[null,"RESULTADOS"]
[]
[null,"1. SUMÁRIO DO PROJETO DESCRITO PELO USUÁRIO",{"$nulls":10},"2. RESULTADOS",{"$nulls":52},"3. ANÁLISE DE SENSIBILIDADE DOS CUSTOS DE PRODUÇÃO E DA RECEITA ALVO DE ELETRICIDADE"]
[]
[null,"1a. CRONOGRAMA",null,null,{"$f":"IF(C13='Premissas macroeconomicas'!M4,'Premissas macroeconomicas'!M6,IF(C13='Premissas macroeconomicas'!N4,'Premissas macroeconomicas'!N6,IF(C13='Premissas macroeconomicas'!O4,'Premissas macroeconomicas'!O6,IF(C13='Premissas macroeconomicas'!P4,'Premissas macroeconomicas'!P6,IF(C13='Premissas macroeconomicas'!Q4,'Premissas macroeconomicas'!Q6,IF(C13='Premissas macroeconomicas'!R4,'Premissas macroeconomicas'!R6,IF(C13='Premissas macroeconomicas'!S4,'Premissas macroeconomicas'!S6,IF(C13='Premissas macroeconomicas'!T4,'Premissas macroeconomicas'!T6))))))))","v":1.2799892250764242},{"$nulls":7},"2a. CUSTOS DE INVESTIMENTO",{"$nulls":5},"2b. DECOMPOSIÇÃO DO PREÇO ALVO DE VENDA DA ELETRICIDADE",{"$nulls":6},"2c. SÍNTESE DO VALOR DA ELETRICIDADE",{"$nulls":4},"2e. INDICADORES DE RENTABILIDADE - ALVO",{"$nulls":4},"2d. INDICADORES DE RENTABILIDADE",{"$nulls":4},"2e. FLUXOS DE PRODUÇÃO E DE CAIXA - VENDA COM O PREÇO PROVÁVEL",{"$nulls":24},"3a. SENSIBILIDADE À TAXA DE RETORNO ESPERADA PELO INVESTIDOR EM CAPITAL",{"$nulls":10},"3b.SENSIBILIDADE A MARGEM DO BNDES",{"$nulls":3},"3c.SENSIBILIDADE A PROPORÇÃO DE DÍVIDA",{"$nulls":3},"3d. SENSIBILIDADE AOS FATORES TÉCNICO-ECONÔMICOS",{"$nulls":9},"3e SENSIBILIDADE AO PRAZO ANUAL DE OPERAÇÃO",{"$nulls":16},"3f. SENSIBILIDADE AO MODELO INDUSTRIAL"]
[{"$nulls":7},"Preço Alvo",{"$nulls":27},"Preço Provável"]
[null,"Etapa","Ano",{"$nulls":4},"Categoria","Item","Total","Unitário",null,"Categoria","Item","Total","Unitário",null,null,"Categoria","Item","Anualizado","Unitário",{"$nulls":3},"Item","Definição","Valor\n (R$/MWh)",null,null,"Item","Valor","Unidade",null,null,"Item","Valor","Unidade",null,null,"Ano",null,"Fluxo de produção",null,null,"Fluxos de caixa (mil R$)",{"$nulls":19},"Taxa de desconto",null,"Valor (mil R$)",{"$nulls":3},"Valor (R$/MWh)",{"$nulls":4},"Margem acima do TLP","Preço alvo\n(R$/MWh)",null,null,"Proporção de ativos imobilizados financiados com dívida","Preço alvo\n(R$/MWh)",null,null,"Parâmetro",null,"Variação do parametro relatíva ao valor médio",null,null,"Variação relativa do preço da eletricidade",{"$nulls":4},"Tempo de operação anual",{"$nulls":3},"Consumo de madeira",null,null,"Vendas de eletricidade",{"$nulls":3},"Custo Variável Unitário",{"$nulls":5},"Modelo",null,"Produção anual (GWh)","Consumo anual\n(mil m³)","Consumo específico\n(m³/MWh)",null,"Valor unitário (R$/MWh)"]
[{"$nulls":9},"(mil R$)","(R$/W)",{"$nulls":3},"(mil R$)","(R$/W)",{"$nulls":4},"(Mil R$/ano operação)","(R$/MWh)",{"$nulls":20},"Consumo de madeira (mil m³)","Venda de eletricidade (GWh)",null,"Operações","Investimento / Divestimento","Financiamento por dívida","Fluxo de caixa livre",{"$nulls":18},"Custo de produção sem o financiamento","Custo de produção com o financiamento","Receita bruta alvo",null,"Custo de produção sem o financiamento","Custo de produção com o financiamento","Preço alvo",{"$nulls":20},"Horas","Dias",null,"Quantidade\n(mil m³/ano)","Custo anual\n(mil R$/ano)","Unitário\n(R$/MWh)",null,"Quantidade\n(GWh/ano)","Receita anual\n(mil R$/ano)","Preço\n(R$/MWh)",null,"CVU instantaneo\n(R$/MWh)","CVU médio\n(R$/MWh)",{"$nulls":10},"Custos variáveis de operação","Custos fixos de operação","Gastos de investimento","Custos de dívida financeira","Custo de produção incluindo a dívida financeira","Outros","Preço alvo de venda"]
[null,"Ano atual",{"$f":"'Premissas do projeto'!G16","v":2017},{"$nulls":4},"Etapa de desenvolvimento e licenciamento",null,{"$f":"'Premissas do projeto'!G74","v":{"v":26994.3711553833,"d":"26,994"}},{"$f":"J10/'Premissas do projeto'!$G$45/1000","v":{"v":0.269943711553833,"d":"0.27"}},null,"Etapa de desenvolvimento e licenciamento",null,{"$f":"'Premissas do projeto'!G74","v":{"v":26994.3711553833,"d":"26,994"}},{"$f":"O10/'Premissas do projeto'!$G$45/1000","v":{"v":0.269943711553833,"d":"0.27"}},null,null,"Custos variáveis de operação","Total",{"$f":"SUM(U11:U12)","v":{"v":131250.84743134514,"d":"131,251"}},{"$f":"SUM(V11:V12)","v":{"v":165.72076695876913,"d":"166"}},{"$nulls":3},"Custo variável de produção","Custo variável de operação",{"$f":"V10","v":{"v":165.72076695876913,"d":"166"}},null,null,"ICSD mínimo",{"$f":"'Modelo financeiro alvo'!F198","v":{"v":2.7541167768361494,"d":"2.75"}},"-",null,null,"ICSD mínimo",{"$f":"'Modelo financeiro'!F217","v":{"v":2.799098520561461,"d":"2.80"}},"-",{"$nulls":38},{"$f":"'Premissas do projeto'!O55","v":{"v":0,"d":"0%"}},{"$f":"'Premissas do projeto'!P55","v":{"v":527.6889076972186,"d":"528"}},null,null,{"$f":"'Premissas do projeto'!L55","v":{"v":0,"d":"0%"}},{"$f":"'Premissas do projeto'!M55","v":{"v":568.7314269852512,"d":"569"}},{"$nulls":4},"Favorável","Desfavorável",null,"Favorável","Desfavorável"]
[null,"Desenvolvimento",{"$f":"C12-1","v":2020},{"$nulls":4},"Custos diretos de construção","Construção cívil",{"$f":"'Premissas do projeto'!G75","v":{"v":155108.62633509462,"d":"155,109"}},{"$f":"J11/'Premissas do projeto'!$G$45/1000","v":{"v":1.5510862633509461,"d":"1.55"}},null,"Custos diretos de construção","Construção cívil",{"$f":"'Premissas do projeto'!G75","v":{"v":155108.62633509462,"d":"155,109"}},{"$f":"O11/'Premissas do projeto'!$G$45/1000","v":{"v":1.5510862633509461,"d":"1.55"}},{"$nulls":3},"Madeira acima do mínimo contratual",{"$f":"-'Modelo financeiro alvo'!BO153/'Premissas do projeto'!G18","v":{"v":111248.8595381512,"d":"111,249"}},{"$f":"U11/$D$48","v":{"v":140.4657317400899,"d":"140"}},{"$nulls":8},"VPL",{"$f":"IF(ABS('Premissas do projeto'!G33/U31-1)<0.1%,0,'Modelo financeiro alvo'!F199)","v":0},"mil R$",null,null,"VPL",{"$f":"'Modelo financeiro'!F218","v":{"v":9901.690289269402,"d":"9,902"}},"mil R$",null,null,{"$f":"'Modelo financeiro alvo'!H8","v":2018},null,{"$f":"'Modelo financeiro'!H35","v":0},{"$f":"'Modelo financeiro'!H36","v":0},null,{"$f":"'Modelo financeiro'!H167+'Modelo financeiro'!H171+'Modelo financeiro'!H203","v":0},{"$f":"'Modelo financeiro'!H179","v":0},{"$f":"'Modelo financeiro'!H190","v":0},{"$f":"'Modelo financeiro'!H208","v":0},{"$nulls":16},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M172","v":{"v":228564.52619434855,"d":"228,565"}},{"$f":"'Premissas do projeto'!AP172","v":{"v":284422.61996797,"d":"284,423"}},null,{"$f":"BP11/$D$48","v":{"v":272.1307263671839,"d":"272"}},{"$f":"BQ11/$D$48","v":{"v":288.5915734777128,"d":"289"}},{"$f":"BR11/$D$48","v":{"v":359.11946965652777,"d":"359"}},null,null,{"$f":"1%+BY10","v":{"v":0.01,"d":"1%"}},{"$f":"'Premissas do projeto'!P56","v":{"v":533.4614068406376,"d":"533"}},null,null,{"$f":"'Premissas do projeto'!L56","v":{"v":0.1,"d":"10%"}},{"$f":"'Premissas do projeto'!M56","v":{"v":564.0566136463539,"d":"564"}},null,null,"Preço de compra da madeira, todos modelos ",null,{"$f":"0.75*'Biblioteca preços de madeira'!I17/'Premissas do projeto'!G124-1","v":{"v":-0.4587332348962412,"d":"-46%"}},{"$f":"1.25*MAX(1,'Biblioteca preços de madeira'!I18/'Premissas do projeto'!G124)-1","v":{"v":1.1388767330713052,"d":"114%"}},null,{"$f":"CM68/U31-1","v":{"v":-0.16634992908230806,"d":"-16.6%"}},{"$f":"CL11*CJ11/CI11","v":{"v":0.41298961873288653,"d":"41.3%"}},{"$nulls":3},{"$f":"'Premissas do projeto'!P26","v":0},{"$f":"CQ11/24","v":{"v":0,"d":"0.0"}},null,{"$f":"CX11*'Premissas do projeto'!$G$105","v":0},{"$f":"'Premissas do projeto'!$G$117+IF(CT11<'Premissas do projeto'!$G$120,0,IF(CT11<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT11-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT11-'Premissas do projeto'!$G$121)))","v":0},null,null,{"$f":"CQ11*'Premissas do projeto'!$G$45/1000","v":0},{"$f":"'Premissas do projeto'!Q26","v":{"v":250182.48268208228,"d":"250,182"}},{"$nulls":7},5,{"$f":"'Biblioteca modelos industriais'!E7","v":"5 MW - Grelha"},null,{"$f":"HLOOKUP(DH11,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":47.52,"d":"48"}},{"$f":"DJ11/('Premissas do projeto'!$G$103*HLOOKUP(DH11,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":110.07006775146218,"d":"110"}},{"$f":"DK11/DJ11","v":{"v":2.3162893045341364,"d":"2.32"}},null,{"$f":"'Premissas do projeto'!V26","v":{"v":221.78594156990877,"d":"222"}},{"$f":"'Premissas do projeto'!Y26","v":{"v":284.99166818179486,"d":"285"}},{"$f":"'Premissas do projeto'!AB26","v":{"v":111.76760189867804,"d":"112"}},{"$f":"'Premissas do projeto'!AE26","v":{"v":33.78840203300063,"d":"34"}},{"$f":"SUM(DN11:DQ11)","v":{"v":652.3336136833822,"d":"652"}},{"$f":"'Premissas do projeto'!AK26-SUM(DN11:DQ11)","v":{"v":476.9323236263507,"d":"477"}},{"$f":"DR11+DS11","v":{"v":1129.2659373097329,"d":"1,129"}}]
[null,"Início construção",{"$f":"IF('Premissas do projeto'!E73='Biblioteca dados investimentos'!I10,C13+'Biblioteca dados investimentos'!I22,\"ERRO\")","v":2021},{"$nulls":5},"Equipamento fixo com montagem",{"$f":"'Premissas do projeto'!G77","v":{"v":586316.8649177562,"d":"586,317"}},{"$f":"J12/'Premissas do projeto'!$G$45/1000","v":{"v":5.863168649177561,"d":"5.86"}},null,null,"Equipamento fixo com montagem",{"$f":"-SUM('Modelo financeiro'!H648:BM648)-O10-O11-O13-O14","v":{"v":624861.0334921404,"d":"624,861"}},{"$f":"O12/'Premissas do projeto'!$G$45/1000","v":{"v":6.248610334921404,"d":"6.25"}},{"$nulls":3},"Outros custos variáveis",{"$f":"-'Modelo financeiro alvo'!BO154/'Premissas do projeto'!G18","v":{"v":20001.987893193957,"d":"20,002"}},{"$f":"U12/$D$48","v":{"v":25.25503521867924,"d":"25"}},{"$nulls":8},"TIR do acionista",{"$f":"IF(ABS('Premissas do projeto'!G33/U31-1)<0.1%,'Premissas do projeto'!G66,'Modelo financeiro alvo'!F200)","v":{"v":0.13,"d":"13.00%"}},"-",null,null,"TIR do acionista",{"$f":"'Modelo financeiro'!F219","v":{"v":0.1337500099162212,"d":"13.38%"}},"-",null,null,{"$f":"'Modelo financeiro alvo'!I8","v":2019},null,{"$f":"'Modelo financeiro'!I35","v":0},{"$f":"'Modelo financeiro'!I36","v":0},null,{"$f":"'Modelo financeiro'!I167+'Modelo financeiro'!I171+'Modelo financeiro'!I203","v":0},{"$f":"'Modelo financeiro'!I179","v":0},{"$f":"'Modelo financeiro'!I190","v":0},{"$f":"'Modelo financeiro'!I208","v":0},{"$nulls":16},{"$f":"BN11+1%","v":{"v":0.01,"d":"1%"}},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M177","v":{"v":234764.8207128007,"d":"234,765"}},{"$f":"'Premissas do projeto'!AP177","v":{"v":293872.9170936818,"d":"293,873"}},null,{"v":272.1307263671839,"d":"272"},{"v":296.4202281727282,"d":"296"},{"v":371.051662997073,"d":"371"},null,null,{"$f":"1%+BY11","v":{"v":0.02,"d":"2%"}},{"$f":"'Premissas do projeto'!P57","v":{"v":539.349980321454,"d":"539"}},null,null,{"$f":"'Premissas do projeto'!L57","v":{"v":0.2,"d":"20%"}},{"$f":"'Premissas do projeto'!M57","v":{"v":559.3818002993012,"d":"559"}},null,null,"Preço de compra da madeira, mesmo modelo",null,{"$f":"IF('Premissas do projeto'!G21='Biblioteca preços de madeira'!H18,0.75*'Biblioteca preços de madeira'!I17/'Biblioteca preços de madeira'!I18-1,-25%)","v":{"v":-0.25,"d":"-25%"}},{"$f":"IF('Premissas do projeto'!G21='Biblioteca preços de madeira'!H17,1.25*'Biblioteca preços de madeira'!I18/'Biblioteca preços de madeira'!I17-1,25%)","v":{"v":0.25,"d":"25%"}},null,{"$f":"CI12/CI11*CL11","v":{"v":-0.0906572253915361,"d":"-9.1%"}},{"v":0.0906572253915361,"d":"9.1%"},{"$nulls":3},{"$f":"'Premissas do projeto'!P27","v":800},{"$f":"CQ12/24","v":{"v":33.333333333333336,"d":"33.3"}},null,{"$f":"CX12*'Premissas do projeto'!$G$105","v":{"v":130.14602112432607,"d":"130"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT12<'Premissas do projeto'!$G$120,0,IF(CT12<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT12-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT12-'Premissas do projeto'!$G$121)))","v":{"v":11180.789903331783,"d":"11,181"}},{"$f":"CU12/CX12","v":{"v":139.7598737916473,"d":"140"}},null,{"$f":"CQ12*'Premissas do projeto'!$G$45/1000","v":80},{"$f":"'Premissas do projeto'!Q27","v":{"v":268540.11365589255,"d":"268,540"}},{"$f":"CY12/CX12/1000*1000","v":{"v":3356.751420698657,"d":"3,357"}},null,{"$f":"(CY12-CY11)/(CX12-CX11)","v":{"v":229.4703871726284,"d":"229"}},{"$f":"(CY12-CY$11)/(CX12-CX$11)","v":{"v":229.4703871726284,"d":"229"}},{"$nulls":3},25,{"$f":"'Biblioteca modelos industriais'!F7","v":"25 MW - Grelha"},null,{"$f":"HLOOKUP(DH12,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":221.76,"d":"222"}},{"$f":"DJ12/('Premissas do projeto'!$G$103*HLOOKUP(DH12,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":392.24969598702876,"d":"392"}},{"$f":"DK12/DJ12","v":{"v":1.7688027416442496,"d":"1.77"}},null,{"$f":"'Premissas do projeto'!V27","v":{"v":170.15213499498256,"d":"170"}},{"$f":"'Premissas do projeto'!Y27","v":{"v":87.71076662773055,"d":"88"}},{"$f":"'Premissas do projeto'!AB27","v":{"v":51.60879550352593,"d":"52"}},{"$f":"'Premissas do projeto'!AE27","v":{"v":16.248786381330877,"d":"16"}},{"$f":"SUM(DN12:DQ12)","v":{"v":325.72048350756995,"d":"326"}},{"$f":"'Premissas do projeto'!AK27-SUM(DN12:DQ12)","v":{"v":225.3923922847565,"d":"225"}},{"$f":"DR12+DS12","v":{"v":551.1128757923265,"d":"551"}}]
[null,"1º ano operação",{"$f":"'Premissas do projeto'!F17","v":2023},{"$nulls":5},"Equipamento móvel",{"$f":"'Premissas do projeto'!G78","v":{"v":5555.156549429456,"d":"5,555"}},{"$f":"J13/'Premissas do projeto'!$G$45/1000","v":{"v":0.05555156549429457,"d":"0.06"}},null,null,"Equipamento móvel",{"$f":"'Premissas do projeto'!G78","v":{"v":5555.156549429456,"d":"5,555"}},{"$f":"O13/'Premissas do projeto'!$G$45/1000","v":{"v":0.05555156549429457,"d":"0.06"}},null,null,"Custos fixos de operação","Total",{"$f":"SUM(U14:U17)","v":{"v":29565.09428939692,"d":"29,565"}},{"$f":"SUM(V14:V17)","v":{"v":37.32966450681429,"d":"37"}},{"$nulls":3},"Custo de produção de caixa","Soma dos custos variável e fixo de operação,\nou seja, total dos custos entrando no cálculo do EBITDA",{"$f":"AB10+V13","v":{"v":203.05043146558342,"d":"203"}},{"$nulls":4},"-",{"$nulls":4},"-",null,null,{"$f":"'Modelo financeiro alvo'!J8","v":2020},null,{"$f":"'Modelo financeiro'!J35","v":0},{"$f":"'Modelo financeiro'!J36","v":0},null,{"$f":"'Modelo financeiro'!J167+'Modelo financeiro'!J171+'Modelo financeiro'!J203","v":0},{"$f":"'Modelo financeiro'!J179","v":{"v":-26994.3711553833,"d":"(26,994)"}},{"$f":"'Modelo financeiro'!J190","v":0},{"$f":"'Modelo financeiro'!J208","v":{"v":-26994.3711553833,"d":"(26,994)"}},{"$nulls":16},{"$f":"BN12+1%","v":{"v":0.02,"d":"2%"}},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M182","v":{"v":241176.42500795066,"d":"241,176"}},{"$f":"'Premissas do projeto'!AP182","v":{"v":303544.77153556945,"d":"303,545"}},null,{"v":272.1307263671839,"d":"272"},{"v":304.51568814135186,"d":"305"},{"v":383.2636004236988,"d":"383"},null,null,{"v":0.03,"d":"3%"},{"$f":"'Premissas do projeto'!P58","v":{"v":545.3573602550306,"d":"545"}},null,null,{"$f":"'Premissas do projeto'!L58","v":{"v":0.30000000000000004,"d":"30%"}},{"$f":"'Premissas do projeto'!M58","v":{"v":554.7069869522488,"d":"555"}},null,null,"Custo de investimento",null,{"v":-0.25,"d":"-25%"},{"v":0.25,"d":"25%"},null,{"$f":"CM62/$U$31-1","v":{"v":-0.11060582245243111,"d":"-11.1%"}},{"v":0.11060582245243111,"d":"11.1%"},{"$nulls":3},{"$f":"'Premissas do projeto'!P28","v":{"v":1600,"d":"1,600"}},{"v":66.66666666666667,"d":"66.7"},null,{"$f":"CX13*'Premissas do projeto'!$G$105","v":{"v":260.29204224865214,"d":"260"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT13<'Premissas do projeto'!$G$120,0,IF(CT13<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT13-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT13-'Premissas do projeto'!$G$121)))","v":{"v":22361.579806663565,"d":"22,362"}},{"$f":"CU13/CX13","v":{"v":139.7598737916473,"d":"140"}},null,{"$f":"CQ13*'Premissas do projeto'!$G$45/1000","v":160},{"$f":"'Premissas do projeto'!Q28","v":{"v":286897.74462976545,"d":"286,898"}},{"v":1793.110903936034,"d":"1,793"},null,{"$f":"(CY13-CY12)/(CX13-CX12)","v":{"v":229.4703871734113,"d":"229"}},{"$f":"(CY13-CY$11)/(CX13-CX$11)","v":{"v":229.47038717301984,"d":"229"}},{"$nulls":3},50,{"$f":"'Biblioteca modelos industriais'!G7","v":"50 MW - Grelha"},null,{"$f":"HLOOKUP(DH13,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":435.6,"d":"436"}},{"$f":"DJ13/('Premissas do projeto'!$G$103*HLOOKUP(DH13,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":751.3648241899457,"d":"751"}},{"v":1.7248962906105272,"d":"1.72"},null,{"$f":"'Premissas do projeto'!V28","v":{"v":165.28712154803648,"d":"165"}},{"$f":"'Premissas do projeto'!Y28","v":{"v":58.35761850339097,"d":"58"}},{"$f":"'Premissas do projeto'!AB28","v":{"v":58.832109865275044,"d":"59"}},{"$f":"'Premissas do projeto'!AE28","v":{"v":18.688273252948083,"d":"19"}},{"v":301.16512316965054,"d":"301"},{"$f":"'Premissas do projeto'!AK28-SUM(DN13:DQ13)","v":{"v":228.36604830488193,"d":"228"}},{"v":529.5311714745325,"d":"530"}]
[null,"Fim do pagamento da dívida financeira",{"$f":"C13+'Premissas do projeto'!G61-1","v":2042},{"$nulls":4},"Custos indiretos de construção e de partida","Custos indiretos",{"$f":"'Premissas do projeto'!G79","v":{"v":142772.3278869544,"d":"142,772"}},{"$f":"J14/'Premissas do projeto'!$G$45/1000","v":{"v":1.427723278869544,"d":"1.43"}},null,"Custos indiretos de construção e de partida","Custos indiretos",{"$f":"'Premissas do projeto'!G79","v":{"v":142772.3278869544,"d":"142,772"}},{"$f":"O14/'Premissas do projeto'!$G$45/1000","v":{"v":1.427723278869544,"d":"1.43"}},{"$nulls":3},"Madeira - mínimo contratual",{"$f":"-'Modelo financeiro alvo'!BO155/'Premissas do projeto'!G18","v":0},{"$f":"U14/$D$48","v":0},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!K8","v":2021},null,{"$f":"'Modelo financeiro'!K35","v":0},{"$f":"'Modelo financeiro'!K36","v":0},null,{"$f":"'Modelo financeiro'!K167+'Modelo financeiro'!K171+'Modelo financeiro'!K203","v":0},{"$f":"'Modelo financeiro'!K179","v":{"v":-466449.84973976226,"d":"(466,450)"}},{"$f":"'Modelo financeiro'!K190","v":{"v":229273.006380993,"d":"229,273"}},{"$f":"'Modelo financeiro'!K208","v":{"v":-237176.84335876926,"d":"(237,177)"}},{"$nulls":16},{"$f":"BN13+1%","v":{"v":0.03,"d":"3%"}},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M187","v":{"v":247787.37093074556,"d":"247,787"}},{"$f":"'Premissas do projeto'!AP187","v":{"v":313541.5096155478,"d":"313,542"}},null,{"v":272.1307263671839,"d":"272"},{"v":312.8628420842747,"d":"313"},{"v":395.88574446407546,"d":"396"},null,null,{"v":0.04,"d":"4%"},{"$f":"'Premissas do projeto'!P59","v":{"v":551.4863559008263,"d":"551"}},null,null,{"$f":"'Premissas do projeto'!L59","v":{"v":0.4,"d":"40%"}},{"$f":"'Premissas do projeto'!M59","v":{"v":550.0321736051961,"d":"550"}},null,null,"Taxa de juros da dívida",null,{"v":-0.25,"d":"-25%"},{"v":0.5,"d":"50%"},null,{"$f":"CM77/U31-1","v":{"v":-0.03098771713353865,"d":"-3.1%"}},{"v":0.0619754342670773,"d":"6.2%"},{"$nulls":3},{"$f":"'Premissas do projeto'!P29","v":{"v":2400,"d":"2,400"}},{"v":100,"d":"100.0"},null,{"$f":"CX14*'Premissas do projeto'!$G$105","v":{"v":390.4380633729782,"d":"390"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT14<'Premissas do projeto'!$G$120,0,IF(CT14<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT14-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT14-'Premissas do projeto'!$G$121)))","v":{"v":33542.36970999535,"d":"33,542"}},{"v":139.7598737916473,"d":"140"},null,{"$f":"CQ14*'Premissas do projeto'!$G$45/1000","v":240},{"$f":"'Premissas do projeto'!Q29","v":{"v":305255.3756036383,"d":"305,255"}},{"v":1271.897398348493,"d":"1,272"},null,{"v":229.47038717341056,"d":"229"},{"$f":"(CY14-CY$11)/(CX14-CX$11)","v":{"v":229.47038717315007,"d":"229"}},{"$nulls":3},50,{"$f":"'Biblioteca modelos industriais'!H7","v":"50 MW - LFB"},null,{"$f":"HLOOKUP(DH14,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":435.6,"d":"436"}},{"$f":"DJ14/('Premissas do projeto'!$G$103*HLOOKUP(DH14,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":718.2538319375074,"d":"718"}},{"v":1.6488839117022667,"d":"1.65"},null,{"$f":"'Premissas do projeto'!V29","v":{"v":167.67111785890577,"d":"168"}},{"$f":"'Premissas do projeto'!Y29","v":{"v":54.94760916316277,"d":"55"}},{"$f":"'Premissas do projeto'!AB29","v":{"v":59.13522546665931,"d":"59"}},{"$f":"'Premissas do projeto'!AE29","v":{"v":18.783158845894537,"d":"19"}},{"v":300.53711133462235,"d":"301"},{"$f":"'Premissas do projeto'!AK29-SUM(DN14:DQ14)","v":{"v":229.6417636749258,"d":"230"}},{"v":530.1788750095482,"d":"530"}]
[null,"Último ano operação",{"$f":"C13+'Premissas do projeto'!G18-1","v":2047},{"$nulls":5},"Gastos operacionais fase de partida",{"$f":"-SUM('Modelo financeiro alvo'!H627:BM627)","v":{"v":20905.839483173117,"d":"20,906"}},{"$f":"J15/'Premissas do projeto'!$G$45/1000","v":{"v":0.20905839483173116,"d":"0.21"}},null,null,"Gastos operacionais fase de partida",{"$f":"-SUM('Modelo financeiro'!H651:BM651)","v":{"v":20905.839483173117,"d":"20,906"}},{"$f":"O15/'Premissas do projeto'!$G$45/1000","v":{"v":0.20905839483173116,"d":"0.21"}},{"$nulls":3},"Mão de obra",{"$f":"-'Modelo financeiro alvo'!BO156/'Premissas do projeto'!G18","v":{"v":7089.899374770005,"d":"7,090"}},{"$f":"U15/$D$48","v":{"v":8.951893149962128,"d":"9"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!L8","v":2022},null,{"$f":"'Modelo financeiro'!L35","v":{"v":162.6825264054076,"d":"163"}},{"$f":"'Modelo financeiro'!L36","v":0},null,{"$f":"'Modelo financeiro'!L167+'Modelo financeiro'!L171+'Modelo financeiro'!L203","v":{"v":-20905.839483173117,"d":"(20,906)"}},{"$f":"'Modelo financeiro'!L179","v":{"v":-499612.1441712169,"d":"(499,612)"}},{"$f":"'Modelo financeiro'!L190","v":{"v":222665.25873296533,"d":"222,665"}},{"$f":"'Modelo financeiro'!L208","v":{"v":-297852.72492142464,"d":"(297,853)"}},{"$nulls":16},{"v":0.04,"d":"4%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M192","v":{"v":254584.2907458802,"d":"254,584"}},{"$f":"'Premissas do projeto'!AP192","v":{"v":323985.8686591157,"d":"323,986"}},null,{"v":272.1307263671839,"d":"272"},{"v":321.4448115478285,"d":"321"},{"v":409.07306648878244,"d":"409"},null,null,{"v":0.05,"d":"5%"},{"$f":"'Premissas do projeto'!P60","v":{"v":557.7398562284282,"d":"558"}},null,null,{"$f":"'Premissas do projeto'!L60","v":{"v":0.5,"d":"50%"}},{"$f":"'Premissas do projeto'!M60","v":{"v":545.3573602581437,"d":"545"}},null,null,"Consumo específico de madeira",null,{"v":-0.05,"d":"-5%"},{"v":0.1,"d":"10%"},null,{"$f":"CL11*CI15/CI11","v":{"v":-0.018131445078307225,"d":"-1.8%"}},{"v":0.03626289015661445,"d":"3.6%"},{"$nulls":3},{"$f":"'Premissas do projeto'!P30","v":{"v":3200,"d":"3,200"}},{"v":133.33333333333334,"d":"133.3"},null,{"$f":"CX15*'Premissas do projeto'!$G$105","v":{"v":520.5840844973043,"d":"521"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT15<'Premissas do projeto'!$G$120,0,IF(CT15<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT15-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT15-'Premissas do projeto'!$G$121)))","v":{"v":44723.15961332713,"d":"44,723"}},{"v":139.7598737916473,"d":"140"},null,{"$f":"CQ15*'Premissas do projeto'!$G$45/1000","v":320},{"$f":"'Premissas do projeto'!Q30","v":{"v":323613.00657751126,"d":"323,613"}},{"v":1011.2906455547226,"d":"1,011"},null,{"v":229.470387173412,"d":"229"},{"v":229.47038717321556,"d":"229"},{"$nulls":3},100,{"$f":"'Biblioteca modelos industriais'!I7","v":"100 MW - Grelha"},null,{"$f":"HLOOKUP(DH15,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":871.2,"d":"871"}},{"$f":"DJ15/('Premissas do projeto'!$G$103*HLOOKUP(DH15,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":1466.3313523983718,"d":"1,466"}},{"v":1.6831167956822448,"d":"1.68"},null,{"$f":"'Premissas do projeto'!V30","v":{"v":161.67851838732645,"d":"162"}},{"$f":"'Premissas do projeto'!Y30","v":{"v":45.627562895471954,"d":"46"}},{"$f":"'Premissas do projeto'!AB30","v":{"v":59.52270882833955,"d":"60"}},{"$f":"'Premissas do projeto'!AE30","v":{"v":18.98182011361741,"d":"19"}},{"v":285.81061022475535,"d":"286"},{"$f":"'Premissas do projeto'!AK30-SUM(DN15:DQ15)","v":{"v":224.90472779539635,"d":"225"}},{"v":510.7153380201517,"d":"511"}]
[null,"Decomissionamento",{"$f":"C15+1","v":2048},{"$nulls":4},"Custos financeiros","Custos de estruturação",{"$f":"-SUM('Modelo financeiro alvo'!H620:BM620)","v":{"v":2306.854969285473,"d":"2,307"}},{"$f":"J16/'Premissas do projeto'!$G$45/1000","v":{"v":0.023068549692854733,"d":"0.02"}},null,"Custos financeiros","Custos de estruturação",{"$f":"-SUM('Modelo financeiro'!H644:BM644)","v":{"v":2306.854969285473,"d":"2,307"}},{"$f":"O16/'Premissas do projeto'!$G$45/1000","v":{"v":0.023068549692854733,"d":"0.02"}},{"$nulls":3},"Outros custos fixos",{"$f":"-'Modelo financeiro alvo'!BO157/'Premissas do projeto'!G18","v":{"v":20335.994914626914,"d":"20,336"}},{"$f":"U16/$D$48","v":{"v":25.676761255842063,"d":"26"}},{"$nulls":3},"Custo de produção sem\no financiamento","Soma do custo de produção de caixa e dos investimentos\nou seja, total dos custos entrando no cálculo do EBIT",{"$f":"AB13+V18","v":{"v":273.186576846132,"d":"273"}},{"$nulls":12},{"$f":"'Modelo financeiro alvo'!M8","v":2023},null,{"$f":"'Modelo financeiro'!M35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!M36","v":792},null,{"$f":"'Modelo financeiro'!M167+'Modelo financeiro'!M171+'Modelo financeiro'!M203","v":{"v":228784.1306918557,"d":"228,784"}},{"$f":"'Modelo financeiro'!M179","v":{"v":-145088.55227355033,"d":"(145,089)"}},{"$f":"'Modelo financeiro'!M190","v":{"v":-77100.19666704848,"d":"(77,100)"}},{"$f":"'Modelo financeiro'!M208","v":{"v":6595.381751256842,"d":"6,595"}},{"$nulls":16},{"v":0.05,"d":"5%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M197","v":{"v":261552.9196519842,"d":"261,553"}},{"$f":"'Premissas do projeto'!AP197","v":{"v":334842.9216535196,"d":"334,843"}},null,{"v":272.1307263671839,"d":"272"},{"v":330.243585419172,"d":"330"},{"v":422.7814667342419,"d":"423"},null,null,{"v":0.060000000000000005,"d":"6%"},{"$f":"'Premissas do projeto'!P61","v":{"v":564.1208325898837,"d":"564"}},null,null,{"$f":"'Premissas do projeto'!L61","v":{"v":0.6,"d":"60%"}},{"$f":"'Premissas do projeto'!M61","v":{"v":540.684652628181,"d":"541"}},null,null,"Desenvolvimento e estruturação do projeto",null,{"v":-0.5,"d":"-50%"},{"v":2,"d":"200%"},null,{"$f":"CM59/U31-1","v":{"v":-0.00756365041433249,"d":"-0.8%"}},{"v":0.03025460165732996,"d":"3.0%"},{"$nulls":3},{"$f":"'Premissas do projeto'!P31","v":{"v":4000,"d":"4,000"}},{"v":166.66666666666666,"d":"166.7"},null,{"$f":"CX16*'Premissas do projeto'!$G$105","v":{"v":650.7301056216304,"d":"651"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT16<'Premissas do projeto'!$G$120,0,IF(CT16<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT16-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT16-'Premissas do projeto'!$G$121)))","v":{"v":55903.94951665892,"d":"55,904"}},{"v":139.7598737916473,"d":"140"},null,{"$f":"CQ16*'Premissas do projeto'!$G$45/1000","v":400},{"$f":"'Premissas do projeto'!Q31","v":{"v":341970.6375513842,"d":"341,971"}},{"v":854.9265938784606,"d":"855"},null,{"v":229.470387173412,"d":"229"},{"$f":"(CY16-CY$11)/(CX16-CX$11)","v":{"v":229.47038717325486,"d":"229"}},{"$nulls":3},100,{"$f":"'Biblioteca modelos industriais'!J7","v":"100 MW - LFB"},null,{"$f":"HLOOKUP(DH16,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":871.2,"d":"871"}},{"$f":"DJ16/('Premissas do projeto'!$G$103*HLOOKUP(DH16,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":1417.290170043911,"d":"1,417"}},{"v":1.626825264054076,"d":"1.63"},null,{"$f":"'Premissas do projeto'!V31","v":{"v":165.72076695876913,"d":"166"}},{"$f":"'Premissas do projeto'!Y31","v":{"v":37.32966450681429,"d":"37"}},{"$f":"'Premissas do projeto'!AB31","v":{"v":70.1361453805486,"d":"70"}},{"$f":"'Premissas do projeto'!AE31","v":{"v":22.443297708739763,"d":"22"}},{"v":295.6298745548718,"d":"296"},{"$f":"'Premissas do projeto'!AK31-SUM(DN16:DQ16)","v":{"v":249.72748570189765,"d":"250"}},{"v":545.3573602567694,"d":"545"}]
[{"$nulls":8},"Juros durante a construção",{"$f":"SUM('Modelo financeiro alvo'!H621:BM621)","v":{"v":53783.04726512774,"d":"53,783"}},{"$f":"J17/'Premissas do projeto'!$G$45/1000","v":{"v":0.5378304726512775,"d":"0.54"}},null,null,"Juros durante a construção",{"$f":"SUM('Modelo financeiro'!H645:BM645)","v":{"v":53783.04726512774,"d":"53,783"}},{"$f":"O17/'Premissas do projeto'!$G$45/1000","v":{"v":0.5378304726512775,"d":"0.54"}},{"$nulls":3},"Acesso à rede",{"$f":"-'Modelo financeiro alvo'!BO158/'Premissas do projeto'!G18","v":{"v":2139.199999999999,"d":"2,139"}},{"$f":"U17/$D$48","v":{"v":2.7010101010100995,"d":"3"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!N8","v":2024},null,{"$f":"'Modelo financeiro'!N35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!N36","v":792},null,{"$f":"'Modelo financeiro'!N167+'Modelo financeiro'!N171+'Modelo financeiro'!N203","v":{"v":192302.3046181399,"d":"192,302"}},{"$f":"'Modelo financeiro'!N179","v":{"v":-11049.195500153328,"d":"(11,049)"}},{"$f":"'Modelo financeiro'!N190","v":{"v":-72968.14692103863,"d":"(72,968)"}},{"$f":"'Modelo financeiro'!N208","v":{"v":108284.96219694795,"d":"108,285"}},{"$nulls":16},{"v":0.060000000000000005,"d":"6%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M202","v":{"v":268678.5794604255,"d":"268,679"}},{"$f":"'Premissas do projeto'!AP202","v":{"v":346017.44844522915,"d":"346,017"}},null,{"v":272.1307263671839,"d":"272"},{"v":339.24063063185037,"d":"339"},{"v":436.8907177338752,"d":"437"},{"$nulls":6},{"$f":"'Premissas do projeto'!L62","v":{"v":0.7,"d":"70%"}},{"$f":"'Premissas do projeto'!M62","v":{"v":536.0340807509393,"d":"536"}},null,null,"Outros custos variáveis por MWh produzido",null,{"v":-0.25,"d":"-25%"},{"v":0.25,"d":"25%"},null,{"$f":"CM71/U31-1","v":{"v":-0.019065866008443733,"d":"-1.9%"}},{"v":0.019065866008443733,"d":"1.9%"},{"$nulls":3},{"$f":"'Premissas do projeto'!P32","v":{"v":4800,"d":"4,800"}},{"v":200,"d":"200.0"},null,{"$f":"CX17*'Premissas do projeto'!$G$105","v":{"v":780.8761267459564,"d":"781"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT17<'Premissas do projeto'!$G$120,0,IF(CT17<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT17-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT17-'Premissas do projeto'!$G$121)))","v":{"v":67084.7394199907,"d":"67,085"}},{"v":139.7598737916473,"d":"140"},null,{"$f":"CQ17*'Premissas do projeto'!$G$45/1000","v":480},{"$f":"'Premissas do projeto'!Q32","v":{"v":360328.2685252571,"d":"360,328"}},{"v":750.6838927609523,"d":"751"},null,{"v":229.4703871734113,"d":"229"},{"v":229.47038717328093,"d":"229"},{"$nulls":3},100,{"$f":"'Biblioteca modelos industriais'!K7","v":"100 MW - LFC"},null,{"$f":"HLOOKUP(DH17,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":871.2,"d":"871"}},{"$f":"DJ17/('Premissas do projeto'!$G$103*HLOOKUP(DH17,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":1375.8758468932772,"d":"1,376"}},{"v":1.5792881621823658,"d":"1.58"},null,{"$f":"'Premissas do projeto'!V32","v":{"v":161.49427725417712,"d":"161"}},{"$f":"'Premissas do projeto'!Y32","v":{"v":50.92246092923031,"d":"51"}},{"$f":"'Premissas do projeto'!AB32","v":{"v":77.43731990399105,"d":"77"}},{"$f":"'Premissas do projeto'!AE32","v":{"v":24.966197190290586,"d":"25"}},{"v":314.82025527768906,"d":"315"},{"$f":"'Premissas do projeto'!AK32-SUM(DN17:DQ17)","v":{"v":268.5311148893312,"d":"269"}},{"v":583.3513701670203,"d":"583"}]
[null,"1b. LOCALIZAÇÃO",{"$nulls":5},"Outros","Capital de giro",{"$f":"-SUM('Modelo financeiro alvo'!H625:BM625)","v":{"v":130138.30893691009,"d":"130,138"}},{"$f":"J18/'Premissas do projeto'!$G$45/1000","v":{"v":1.3013830893691007,"d":"1.30"}},null,"Outros","Capital de giro",{"$f":"-SUM('Modelo financeiro'!H649:BM649)","v":{"v":130951.47071650763,"d":"130,951"}},{"$f":"O18/'Premissas do projeto'!$G$45/1000","v":{"v":1.3095147071650763,"d":"1.31"}},null,null,"Investimentos e desinvestimentos","Total",{"$f":"SUM(U19:U21)","v":{"v":55547.82714139449,"d":"55,548"}},{"$f":"SUM(V19:V21)","v":{"v":70.1361453805486,"d":"70"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!O8","v":2025},null,{"$f":"'Modelo financeiro'!O35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!O36","v":792},null,{"$f":"'Modelo financeiro'!O167+'Modelo financeiro'!O171+'Modelo financeiro'!O203","v":{"v":174209.58492578458,"d":"174,210"}},{"$f":"'Modelo financeiro'!O179","v":{"v":-11219.218603968038,"d":"(11,219)"}},{"$f":"'Modelo financeiro'!O190","v":{"v":-67449.41052218844,"d":"(67,449)"}},{"$f":"'Modelo financeiro'!O208","v":{"v":95540.95579962811,"d":"95,541"}},{"$nulls":16},{"$f":"BN17+1%","v":{"v":0.07,"d":"7%"}},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M207","v":{"v":275946.6184137908,"d":"275,947"}},{"$f":"'Premissas do projeto'!AP207","v":{"v":357480.856731128,"d":"357,481"}},null,{"v":272.1307263671839,"d":"272"},{"v":348.41744749216014,"d":"348"},{"v":451.3647180948586,"d":"451"},{"$nulls":6},{"$f":"'Premissas do projeto'!L63","v":{"v":0.7999999999999999,"d":"80%"}},{"$f":"'Premissas do projeto'!M63","v":{"v":531.3835088736537,"d":"531"}},null,null,"Custos operacionais fixos",null,{"v":-0.25,"d":"-25%"},{"v":0.25,"d":"25%"},null,{"$f":"CM74/U31-1","v":{"v":-0.022467988536359118,"d":"-2.2%"}},{"v":0.022467988536359118,"d":"2.2%"},{"$nulls":3},{"$f":"'Premissas do projeto'!P33","v":{"v":5600,"d":"5,600"}},{"v":233.33333333333334,"d":"233.3"},null,{"$f":"CX18*'Premissas do projeto'!$G$105","v":{"v":911.0221478702825,"d":"911"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT18<'Premissas do projeto'!$G$120,0,IF(CT18<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT18-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT18-'Premissas do projeto'!$G$121)))","v":{"v":78265.52932332248,"d":"78,266"}},{"v":139.7598737916473,"d":"140"},null,{"$f":"CQ18*'Premissas do projeto'!$G$45/1000","v":560},{"$f":"'Premissas do projeto'!Q33","v":{"v":378685.8994991302,"d":"378,686"}},{"v":676.224820534161,"d":"676"},null,{"v":229.47038717341349,"d":"229"},{"v":229.47038717329986,"d":"229"},{"$nulls":3},150,{"$f":"'Biblioteca modelos industriais'!L7","v":"150 MW - Grelha"},null,{"$f":"HLOOKUP(DH18,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":1306.8,"d":"1,307"}},{"$f":"DJ18/('Premissas do projeto'!$G$103*HLOOKUP(DH18,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":2162.090616546578,"d":"2,162"}},{"v":1.654492360381526,"d":"1.65"},null,{"$f":"'Premissas do projeto'!V33","v":{"v":170.0004330479932,"d":"170"}},{"$f":"'Premissas do projeto'!Y33","v":{"v":41.15838574566256,"d":"41"}},{"$f":"'Premissas do projeto'!AB33","v":{"v":60.54603136023102,"d":"61"}},{"$f":"'Premissas do projeto'!AE33","v":{"v":19.324314704210384,"d":"19"}},{"v":291.0291648580972,"d":"291"},{"$f":"'Premissas do projeto'!AK33-SUM(DN18:DQ18)","v":{"v":234.35000290384045,"d":"234"}},{"v":525.3791677619377,"d":"525"}]
[{"$nulls":8},"Reservas",{"$f":"-SUM('Modelo financeiro alvo'!H626:BM626)","v":{"v":42618.959761767,"d":"42,619"}},{"$f":"J19/'Premissas do projeto'!$G$45/1000","v":{"v":0.42618959761767,"d":"0.43"}},null,null,"Reservas",{"$f":"-SUM('Modelo financeiro'!H650:BM650)","v":{"v":42618.959761767,"d":"42,619"}},{"$f":"O19/'Premissas do projeto'!$G$45/1000","v":{"v":0.42618959761767,"d":"0.43"}},{"$nulls":3},"Investimento inicial",{"$f":"-'Modelo financeiro alvo'!BO161/'Premissas do projeto'!G18","v":{"v":38211.660616760084,"d":"38,212"}},{"$f":"U19/$D$48","v":{"v":48.24704623328294,"d":"48"}},{"$nulls":3},"Custo de produção com\na dívida financeira sem o capital próprio","Soma dos custos de produção excluindo o financiamento e do custo da dívida financeira ou seja, total dos custos entrando no cálculo do EBT",{"$f":"AB16+V22","v":{"v":295.6298745548718,"d":"296"}},{"$nulls":12},{"$f":"'Modelo financeiro alvo'!P8","v":2026},null,{"$f":"'Modelo financeiro'!P35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!P36","v":792},null,{"$f":"'Modelo financeiro'!P167+'Modelo financeiro'!P171+'Modelo financeiro'!P203","v":{"v":168533.17677544837,"d":"168,533"}},{"$f":"'Modelo financeiro'!P179","v":{"v":-16021.692481676044,"d":"(16,022)"}},{"$f":"'Modelo financeiro'!P190","v":{"v":-62257.01405388472,"d":"(62,257)"}},{"$f":"'Modelo financeiro'!P208","v":{"v":90254.47023988761,"d":"90,254"}},{"$nulls":16},{"v":0.08,"d":"8%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M212","v":{"v":283342.7892591935,"d":"283,343"}},{"$f":"'Premissas do projeto'!AP212","v":{"v":369239.78428173077,"d":"369,240"}},null,{"v":272.1307263671839,"d":"272"},{"v":357.7560470444363,"d":"358"},{"v":466.21184884056913,"d":"466"},{"$nulls":6},{"$f":"'Premissas do projeto'!L64","v":{"v":0.8999999999999999,"d":"90%"}},{"$f":"'Premissas do projeto'!M64","v":{"v":526.7329369952854,"d":"527"}},{"$nulls":12},{"$f":"'Premissas do projeto'!P34","v":{"v":6400,"d":"6,400"}},{"v":266.6666666666667,"d":"266.7"},null,{"$f":"CX19*'Premissas do projeto'!$G$105","v":{"v":1041.1681689946085,"d":"1,041"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT19<'Premissas do projeto'!$G$120,0,IF(CT19<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT19-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT19-'Premissas do projeto'!$G$121)))","v":{"v":89446.31922665426,"d":"89,446"}},{"v":139.7598737916473,"d":"140"},null,{"$f":"CQ19*'Premissas do projeto'!$G$45/1000","v":640},{"$f":"'Premissas do projeto'!Q34","v":{"v":397043.5304730029,"d":"397,044"}},{"v":620.380516364067,"d":"620"},null,{"v":229.47038717340837,"d":"229"},{"v":229.47038717331344,"d":"229"},{"$nulls":3},150,{"$f":"'Biblioteca modelos industriais'!M7","v":"150 MW - LFB"},null,{"$f":"HLOOKUP(DH19,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":1306.8,"d":"1,307"}},{"$f":"DJ19/('Premissas do projeto'!$G$103*HLOOKUP(DH19,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":2111.8094394175882,"d":"2,112"}},{"v":1.6160157938610256,"d":"1.62"},null,{"$f":"'Premissas do projeto'!V34","v":{"v":164.76077639927922,"d":"165"}},{"$f":"'Premissas do projeto'!Y34","v":{"v":36.490346707263924,"d":"36"}},{"$f":"'Premissas do projeto'!AB34","v":{"v":63.170218638892855,"d":"63"}},{"$f":"'Premissas do projeto'!AE34","v":{"v":20.23696101563917,"d":"20"}},{"v":284.65830276107516,"d":"285"},{"$f":"'Premissas do projeto'!AK34-SUM(DN19:DQ19)","v":{"v":235.69299429314134,"d":"236"}},{"v":520.3512970542165,"d":"520"}]
[null,"Item","Valor",{"$nulls":4},"Total",null,{"$f":"SUM(J10:J19)","v":{"v":1166500.3572608812,"d":"1,166,500"}},{"$f":"J20/'Premissas do projeto'!$G$45/1000","v":{"v":11.665003572608812,"d":"11.67"}},null,"Total",null,{"$f":"SUM(O10:O19)","v":{"v":1205857.6876148628,"d":"1,205,858"}},{"$f":"O20/'Premissas do projeto'!$G$45/1000","v":{"v":12.05857687614863,"d":"12.06"}},{"$nulls":3},"Reinvestimento - valor residual",{"$f":"-('Modelo financeiro alvo'!BO165+'Modelo financeiro alvo'!BO169)/'Premissas do projeto'!G18","v":{"v":16499.932945307482,"d":"16,500"}},{"$f":"U20/$D$48","v":{"v":20.833248668317527,"d":"21"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!Q8","v":2027},null,{"$f":"'Modelo financeiro'!Q35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!Q36","v":792},null,{"$f":"'Modelo financeiro'!Q167+'Modelo financeiro'!Q171+'Modelo financeiro'!Q203","v":{"v":162105.18977958232,"d":"162,105"}},{"$f":"'Modelo financeiro'!Q179","v":{"v":-16174.097805578684,"d":"(16,174)"}},{"$f":"'Modelo financeiro'!Q190","v":{"v":-57373.61596636777,"d":"(57,374)"}},{"$f":"'Modelo financeiro'!Q208","v":{"v":88557.47600763588,"d":"88,557"}},{"$nulls":16},{"v":0.09,"d":"9%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M217","v":{"v":290853.55521438894,"d":"290,854"}},{"$f":"'Premissas do projeto'!AP217","v":{"v":381258.4096881237,"d":"381,258"}},null,{"v":272.1307263671839,"d":"272"},{"v":367.2393373919052,"d":"367"},{"v":481.3868809193481,"d":"481"},{"$nulls":6},{"$f":"'Premissas do projeto'!L65","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"'Premissas do projeto'!M65","v":{"v":522.0823651182317,"d":"522"}},{"$nulls":12},{"$f":"'Premissas do projeto'!P35","v":{"v":7200,"d":"7,200"}},{"v":300,"d":"300.0"},null,{"$f":"CX20*'Premissas do projeto'!$G$105","v":{"v":1171.3141901189347,"d":"1,171"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT20<'Premissas do projeto'!$G$120,0,IF(CT20<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*(CT20-'Premissas do projeto'!$G$120),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT20-'Premissas do projeto'!$G$121)))","v":{"v":100627.10912998604,"d":"100,627"}},{"v":139.7598737916473,"d":"140"},null,{"$f":"CQ20*'Premissas do projeto'!$G$45/1000","v":720},{"$f":"'Premissas do projeto'!Q35","v":{"v":415401.16144687595,"d":"415,401"}},{"v":576.9460575651054,"d":"577"},null,{"v":229.47038717341349,"d":"229"},{"v":229.47038717332455,"d":"229"},{"$nulls":3},150,{"$f":"'Biblioteca modelos industriais'!N7","v":"150 MW - LFC"},null,{"$f":"HLOOKUP(DH20,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":1306.8,"d":"1,307"}},{"$f":"DJ20/('Premissas do projeto'!$G$103*HLOOKUP(DH20,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":2043.9055989218457,"d":"2,044"}},{"v":1.564053871228838,"d":"1.56"},null,{"$f":"'Premissas do projeto'!V35","v":{"v":160.15252646925398,"d":"160"}},{"$f":"'Premissas do projeto'!Y35","v":{"v":33.246981853590235,"d":"33"}},{"$f":"'Premissas do projeto'!AB35","v":{"v":70.0359043244813,"d":"70"}},{"$f":"'Premissas do projeto'!AE35","v":{"v":22.606989243123234,"d":"23"}},{"v":286.04240189044873,"d":"286"},{"$f":"'Premissas do projeto'!AK35-SUM(DN20:DQ20)","v":{"v":247.32364153444172,"d":"247"}},{"v":533.3660434248904,"d":"533"}]
[{"$nulls":19},"Gastos operacionais fase de partida",{"$f":"J15/'Premissas do projeto'!G18","v":{"v":836.2335793269247,"d":"836"}},{"$f":"U21/$D$48","v":{"v":1.055850478948137,"d":"1"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!R8","v":2028},null,{"$f":"'Modelo financeiro'!R35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!R36","v":792},null,{"$f":"'Modelo financeiro'!R167+'Modelo financeiro'!R171+'Modelo financeiro'!R203","v":{"v":156047.63020567573,"d":"156,048"}},{"$f":"'Modelo financeiro'!R179","v":{"v":-16318.350643785921,"d":"(16,318)"}},{"$f":"'Modelo financeiro'!R190","v":{"v":-52782.74249286741,"d":"(52,783)"}},{"$f":"'Modelo financeiro'!R208","v":{"v":86946.5370690224,"d":"86,947"}},{"$nulls":16},{"v":0.09999999999999999,"d":"10%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M222","v":{"v":298466.3204426462,"d":"298,466"}},{"$f":"'Premissas do projeto'!AP222","v":{"v":393559.3742412401,"d":"393,559"}},null,{"v":272.1307263671839,"d":"272"},{"v":376.8514147003109,"d":"377"},{"v":496.9184018197476,"d":"497"},{"$nulls":20},{"$f":"'Premissas do projeto'!P36","v":{"v":8000,"d":"8,000"}},{"v":333.3333333333333,"d":"333.3"},null,{"$f":"CX21*'Premissas do projeto'!$G$105","v":{"v":1301.4602112432608,"d":"1,301"}},{"$f":"'Premissas do projeto'!$G$117+IF(CT21<'Premissas do projeto'!$G$120,0,IF(CT21<'Premissas do projeto'!$G$121,'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-CT21),'Premissas do projeto'!$G$123*('Premissas do projeto'!$G$121-'Premissas do projeto'!$G$120)+'Premissas do projeto'!$G$127*(CT21-'Premissas do projeto'!$G$121)))","v":{"v":111807.89903331784,"d":"111,808"}},{"v":139.7598737916473,"d":"140"},null,{"$f":"CQ21*'Premissas do projeto'!$G$45/1000","v":800},{"$f":"'Premissas do projeto'!Q36","v":{"v":433758.79242074897,"d":"433,759"}},{"v":542.1984905259362,"d":"542"},null,{"v":229.47038717341275,"d":"229"},{"$f":"(CY21-CY$11)/(CX21-CX$11)","v":{"v":229.47038717333336,"d":"229"}},{"$nulls":3},150,{"$f":"'Biblioteca modelos industriais'!O7","v":"150 MW LFC - alto des."},null,{"$f":"HLOOKUP(DH21,'Biblioteca modelos industriais'!$D$7:$O$9,2,0)*'Premissas do projeto'!$G$31/1000","v":{"v":1306.8,"d":"1,307"}},{"$f":"DJ21/('Premissas do projeto'!$G$103*HLOOKUP(DH21,'Biblioteca modelos industriais'!$D$7:$O$30,'Biblioteca modelos industriais'!$A$22,0))","v":{"v":1770.6257416843844,"d":"1,771"}},{"v":1.3549324622623082,"d":"1.35"},null,{"$f":"'Premissas do projeto'!V36","v":{"v":141.60434566983471,"d":"142"}},{"$f":"'Premissas do projeto'!Y36","v":{"v":34.90455929033148,"d":"35"}},{"$f":"'Premissas do projeto'!AB36","v":{"v":72.40519275178627,"d":"72"}},{"$f":"'Premissas do projeto'!AE36","v":{"v":23.41175054164802,"d":"23"}},{"v":272.3258482536005,"d":"272"},{"$f":"'Premissas do projeto'!AK36-SUM(DN21:DQ21)","v":{"v":245.3882541765912,"d":"245"}},{"v":517.7141024301917,"d":"518"}]
[null,"Estado",{"$f":"'Premissas do projeto'!G13","v":"Mato Grosso do Sul"},{"$nulls":15},"Custos da dívida financeira","Total",{"$f":"SUM(U23:U24)","v":{"v":17775.091785321893,"d":"17,775"}},{"$f":"SUM(V23:V24)","v":{"v":22.443297708739763,"d":"22"}},{"$nulls":3},"Custo de produção com o financiamento","Soma dos custos de produção incluindo a dívida financeira e do custo de capital próprio",{"$f":"AB19+V25","v":{"v":424.56705411830166,"d":"425"}},{"$nulls":12},{"$f":"'Modelo financeiro alvo'!S8","v":2029},null,{"$f":"'Modelo financeiro'!S35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!S36","v":792},null,{"$f":"'Modelo financeiro'!S167+'Modelo financeiro'!S171+'Modelo financeiro'!S203","v":{"v":154047.83888979765,"d":"154,048"}},{"$f":"'Modelo financeiro'!S179","v":{"v":-16454.86059523137,"d":"(16,455)"}},{"$f":"'Modelo financeiro'!S190","v":{"v":-48468.74586813335,"d":"(48,469)"}},{"$f":"'Modelo financeiro'!S208","v":{"v":89124.23242643292,"d":"89,124"}},{"$nulls":16},{"$f":"BN21+1%","v":{"v":0.10999999999999999,"d":"11%"}},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M227","v":{"v":306169.5874420054,"d":"306,170"}},{"$f":"'Premissas do projeto'!AP227","v":{"v":406097.16544482426,"d":"406,097"}},null,{"v":272.1307263671839,"d":"272"},{"v":386.577761921724,"d":"387"},{"v":512.7489462687175,"d":"513"}]
[null,"Município",{"$f":"'Premissas do projeto'!G14","v":"Ribas do Rio Pardo"},{"$nulls":4},"2b. RECURSOS DE FINANCIAMENTO",{"$nulls":11},"Intermediação",{"$f":"-'Modelo financeiro alvo'!BO174/'Premissas do projeto'!G18","v":{"v":92.27419877141892,"d":"92"}},{"$f":"U23/$D$48","v":{"v":0.11650782673158955,"d":"0"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!T8","v":2030},null,{"$f":"'Modelo financeiro'!T35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!T36","v":792},null,{"$f":"'Modelo financeiro'!T167+'Modelo financeiro'!T171+'Modelo financeiro'!T203","v":{"v":152237.4173961267,"d":"152,237"}},{"$f":"'Modelo financeiro'!T179","v":{"v":-16584.017484394273,"d":"(16,584)"}},{"$f":"'Modelo financeiro'!T190","v":{"v":-44416.76450529072,"d":"(44,417)"}},{"$f":"'Modelo financeiro'!T208","v":{"v":91236.6354064417,"d":"91,237"}},{"$nulls":16},{"v":0.11999999999999998,"d":"12%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M232","v":{"v":313953.0480275787,"d":"313,953"}},{"$f":"'Premissas do projeto'!AP232","v":{"v":418911.5966837839,"d":"418,912"}},null,{"v":272.1307263671839,"d":"272"},{"v":396.4053636711852,"d":"396"},{"v":528.9287836916463,"d":"529"}]
[null,"Eligibilidade Sudene / Sudam ?",{"$f":"'Premissas do projeto'!G15","v":"Não"},{"$nulls":4},"Preço Alvo",{"$nulls":11},"Juros",{"$f":"-'Modelo financeiro alvo'!BO175/'Premissas do projeto'!G18","v":{"v":17682.817586550475,"d":"17,683"}},{"$f":"U24/$D$48","v":{"v":22.326789882008175,"d":"22"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!U8","v":2031},null,{"$f":"'Modelo financeiro'!U35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!U36","v":792},null,{"$f":"'Modelo financeiro'!U167+'Modelo financeiro'!U171+'Modelo financeiro'!U203","v":{"v":150528.72535879313,"d":"150,529"}},{"$f":"'Modelo financeiro'!U179","v":{"v":-16706.192289941384,"d":"(16,706)"}},{"$f":"'Modelo financeiro'!U190","v":{"v":-40612.68504103333,"d":"(40,613)"}},{"$f":"'Modelo financeiro'!U208","v":{"v":93209.8480278184,"d":"93,210"}},{"$nulls":16},{"v":0.12999999999999998,"d":"13%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M237","v":{"v":321807.6172907448,"d":"321,808"}},{"$f":"'Premissas do projeto'!AP237","v":{"v":431923.0293224174,"d":"431,923"}},null,{"v":272.1307263671839,"d":"272"},{"v":406.32274910447575,"d":"406"},{"v":545.3573602555775,"d":"545"}]
[{"$nulls":7},"Categoria","Item","Valor\n(mil R$)","Custo de capital (WACC) real e após impostos",null,"Categoria","Item","Valor\n(mil R$)","Custo de capital (WACC) real e após impostos",null,null,"Custos do capital","Total",{"$f":"U31-U10-U13-U18-U22-U28","v":{"v":102118.24619883845,"d":"102,118"}},{"$f":"SUM(V26:V27)","v":{"v":128.93717956343914,"d":"129"}},{"$nulls":3},"Preço alvo de venda","Soma do custo de produção incluindo o custo de financiamento, das deduções e dos impostos de renda",{"$f":"AB22+V28","v":{"v":545.3573602750195,"d":"545"}},{"$nulls":12},{"$f":"'Modelo financeiro alvo'!V8","v":2032},null,{"$f":"'Modelo financeiro'!V35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!V36","v":792},null,{"$f":"'Modelo financeiro'!V167+'Modelo financeiro'!V171+'Modelo financeiro'!V203","v":{"v":142160.53725804537,"d":"142,161"}},{"$f":"'Modelo financeiro'!V179","v":{"v":-16821.738030633915,"d":"(16,822)"}},{"$f":"'Modelo financeiro'!V190","v":{"v":-37043.10616323873,"d":"(37,043)"}},{"$f":"'Modelo financeiro'!V208","v":{"v":88295.69306417272,"d":"88,296"}},{"$nulls":16},{"v":0.13999999999999999,"d":"14%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M242","v":{"v":329725.4212084217,"d":"329,725"}},{"$f":"'Premissas do projeto'!AP242","v":{"v":445120.69358876016,"d":"445,121"}},null,{"v":272.1307263671839,"d":"272"},{"v":416.3199762732597,"d":"416"},{"v":562.021077763586,"d":"562"}]
[null,"1c. CARACTERISTICAS TÉCNICAS",{"$nulls":17},"Intermediação",{"$f":"-'Modelo financeiro alvo'!BO179/'Premissas do projeto'!G18","v":{"v":215.78376094672706,"d":"216"}},{"$f":"U26/$D$48","v":{"v":0.27245424361960485,"d":"0"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!W8","v":2033},null,{"$f":"'Modelo financeiro'!W35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!W36","v":792},null,{"$f":"'Modelo financeiro'!W167+'Modelo financeiro'!W171+'Modelo financeiro'!W203","v":{"v":134291.25102779738,"d":"134,291"}},{"$f":"'Modelo financeiro'!W179","v":{"v":-16930.990610435885,"d":"(16,931)"}},{"$f":"'Modelo financeiro'!W190","v":{"v":-33695.30413898065,"d":"(33,695)"}},{"$f":"'Modelo financeiro'!W208","v":{"v":83664.95627838082,"d":"83,665"}},{"$nulls":16},{"v":0.15,"d":"15%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M247","v":{"v":337699.7487206565,"d":"337,700"}},{"$f":"'Premissas do projeto'!AP247","v":{"v":458563.1431126325,"d":"458,563"}},null,{"v":272.1307263671839,"d":"272"},{"v":426.38857161699053,"d":"426"},{"v":578.9938675664552,"d":"579"}]
[{"$nulls":19},"Juros",{"$f":"U25-U26","v":{"v":101902.46243789172,"d":"101,902"}},{"$f":"U27/$D$48","v":{"v":128.66472530036833,"d":"129"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!X8","v":2034},null,{"$f":"'Modelo financeiro'!X35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!X36","v":792},null,{"$f":"'Modelo financeiro'!X167+'Modelo financeiro'!X171+'Modelo financeiro'!X203","v":{"v":133250.297884527,"d":"133,250"}},{"$f":"'Modelo financeiro'!X179","v":{"v":-17034.269624673587,"d":"(17,034)"}},{"$f":"'Modelo financeiro'!X190","v":{"v":-30557.19996463039,"d":"(30,557)"}},{"$f":"'Modelo financeiro'!X208","v":{"v":85658.82829522304,"d":"85,659"}},{"$nulls":16},{"v":0.16,"d":"16%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M252","v":{"v":345724.97841188085,"d":"345,725"}},{"$f":"'Premissas do projeto'!AP252","v":{"v":472200.4860058283,"d":"472,200"}},null,{"v":272.1307263671839,"d":"272"},{"v":436.52143738873843,"d":"437"},{"v":596.2127348558438,"d":"596"}]
[null,"Categoria","Item","Valor",{"$nulls":3},"Dívida financeira","BNDES",{"$f":"'Modelo financeiro alvo'!F572/VLOOKUP(C13,'Premissas macroeconomicas'!J4:BP6,3)","v":{"v":571934.4534731195,"d":"571,934"}},{"$f":"'Modelo financeiro alvo'!F197","v":{"v":0.03199230393759884,"d":"3.20%"}},null,"Dívida financeira","BNDES",{"$f":"'Modelo financeiro'!F596/HLOOKUP(C13,'Premissas macroeconomicas'!C4:BU6,3)","v":{"v":485149.27139618,"d":"485,149"}},{"$f":"'Modelo financeiro'!F216","v":{"v":0.03199230393759884,"d":"3.20%"}},null,null,"Deduções e impostos de renda","Total",{"$f":"SUM(U29:U30)","v":{"v":95665.92247468661,"d":"95,666"}},{"$f":"SUM(V29:V30)","v":{"v":120.79030615490733,"d":"121"}},null,"Nota: obtido com ",{"$nulls":16},{"$f":"'Modelo financeiro alvo'!Y8","v":2035},null,{"$f":"'Modelo financeiro'!Y35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!Y36","v":792},null,{"$f":"'Modelo financeiro'!Y167+'Modelo financeiro'!Y171+'Modelo financeiro'!Y203","v":{"v":132410.81495778513,"d":"132,411"}},{"$f":"'Modelo financeiro'!Y179","v":{"v":-17131.879129012832,"d":"(17,132)"}},{"$f":"'Modelo financeiro'!Y190","v":{"v":-27617.328063289144,"d":"(27,617)"}},{"$f":"'Modelo financeiro'!Y208","v":{"v":87661.60776548315,"d":"87,662"}},{"$nulls":16},{"v":0.17,"d":"17%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M257","v":{"v":353796.48872598325,"d":"353,796"}},{"$f":"'Premissas do projeto'!AP257","v":{"v":486004.76787875587,"d":"486,005"}},null,{"v":272.1307263671839,"d":"272"},{"v":446.7127382903829,"d":"447"},{"v":613.6423836852978,"d":"614"}]
[{"$nulls":7},"Capital próprio",null,{"$f":"J30-J28","v":{"v":594565.9037877112,"d":"594,566"}},{"$f":"'Premissas do projeto'!G66","v":{"v":0.13,"d":"13.00%"}},null,"Capital próprio",null,{"$f":"O30-O28","v":{"v":720708.4162186829,"d":"720,708"}},{"$f":"'Premissas do projeto'!G66","v":{"v":0.13,"d":"13.00%"}},{"$nulls":3},"PIS + COFINS",{"$f":"-'Modelo financeiro alvo'!BO186/'Premissas do projeto'!G18","v":{"v":32251.53243513884,"d":"32,252"}},{"$f":"U29/$D$48","v":{"v":40.72163186254904,"d":"41"}},null,"o regime de impostos",{"$nulls":16},{"$f":"'Modelo financeiro alvo'!Z8","v":2036},null,{"$f":"'Modelo financeiro'!Z35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!Z36","v":792},null,{"$f":"'Modelo financeiro'!Z167+'Modelo financeiro'!Z171+'Modelo financeiro'!Z203","v":{"v":131628.57903212064,"d":"131,629"}},{"$f":"'Modelo financeiro'!Z179","v":{"v":-17224.10837294179,"d":"(17,224)"}},{"$f":"'Modelo financeiro'!Z190","v":{"v":-24864.806458184456,"d":"(24,865)"}},{"$f":"'Modelo financeiro'!Z208","v":{"v":89539.6642009944,"d":"89,540"}},{"$nulls":16},{"v":0.18000000000000002,"d":"18%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M262","v":{"v":361910.5591784164,"d":"361,911"}},{"$f":"'Premissas do projeto'!AP262","v":{"v":499967.0714150701,"d":"499,967"}},null,{"v":272.1307263671839,"d":"272"},{"v":456.9577767404247,"d":"457"},{"v":631.2715548170077,"d":"631"}]
[null,"Modelo de UTE  escolhido pelo usário",{"$f":"'Premissas do projeto'!G22","v":"100 MW - LFB"},{"$nulls":4},"Total",null,{"$f":"J20","v":{"v":1166500.3572608812,"d":"1,166,500"}},{"$f":"SUMPRODUCT(J28:J29,K28:K29)/J30","v":{"v":0.08194688305519358,"d":"8.19%"}},null,"Total",null,{"$f":"O20","v":{"v":1205857.6876148628,"d":"1,205,858"}},{"$f":"SUMPRODUCT(O28:O29,P28:P29)/O30","v":{"v":0.09056884421416188,"d":"9.06%"}},{"$nulls":3},"CSLL + IRPJ",{"$f":"-'Modelo financeiro alvo'!BO187/'Premissas do projeto'!G18","v":{"v":63414.39003987547,"d":"63,414"}},{"$f":"U30/$D$48","v":{"v":80.06867429277206,"d":"80"}},null,{"$f":"CONCATENATE(\"de Lucro \",'Modelo financeiro alvo'!G334)","v":"de Lucro Real"},{"$nulls":16},{"$f":"'Modelo financeiro alvo'!AA8","v":2037},null,{"$f":"'Modelo financeiro'!AA35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AA36","v":792},null,{"$f":"'Modelo financeiro'!AA167+'Modelo financeiro'!AA171+'Modelo financeiro'!AA203","v":{"v":130900.33906252985,"d":"130,900"}},{"$f":"'Modelo financeiro'!AA179","v":{"v":-17311.232499371403,"d":"(17,311)"}},{"$f":"'Modelo financeiro'!AA190","v":{"v":-22289.30835390312,"d":"(22,289)"}},{"$f":"'Modelo financeiro'!AA208","v":{"v":91299.79820925533,"d":"91,300"}},{"$nulls":16},{"v":0.19000000000000003,"d":"19%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M267","v":{"v":370064.26850025525,"d":"370,064"}},{"$f":"'Premissas do projeto'!AP267","v":{"v":514077.33416603354,"d":"514,077"}},null,{"v":272.1307263671839,"d":"272"},{"v":467.25286426799903,"d":"467"},{"v":649.0875431389312,"d":"649"}]
[null,"Potência da UTE","instalada",{"$f":"CONCATENATE('Premissas do projeto'!G44,\" MW\")","v":"110 MW"},{"$nulls":14},"Venda alvo",null,{"$f":"VLOOKUP('Premissas do projeto'!G66,BN11:BR31,5)","v":{"v":431923.0293224174,"d":"431,923"}},{"$f":"U31/$D$48","v":{"v":545.3573602555775,"d":"545"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!AB8","v":2038},null,{"$f":"'Modelo financeiro'!AB35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AB36","v":792},null,{"$f":"'Modelo financeiro'!AB167+'Modelo financeiro'!AB171+'Modelo financeiro'!AB203","v":{"v":130223.01307735912,"d":"130,223"}},{"$f":"'Modelo financeiro'!AB179","v":{"v":-17393.513211893027,"d":"(17,394)"}},{"$f":"'Modelo financeiro'!AB190","v":{"v":-19881.035060427166,"d":"(19,881)"}},{"$f":"'Modelo financeiro'!AB208","v":{"v":92948.46480503894,"d":"92,948"}},{"$nulls":16},{"v":0.20000000000000004,"d":"20%"},{"v":0,"d":"0%"},{"$f":"'Modelo financeiro alvo'!$F$203","v":{"v":215527.53528280967,"d":"215,528"}},{"$f":"'Premissas do projeto'!M272","v":{"v":378255.39419810375,"d":"378,255"}},{"$f":"'Premissas do projeto'!AP272","v":{"v":528330.7176215814,"d":"528,331"}},null,{"v":272.1307263671839,"d":"272"},{"v":477.59519469457547,"d":"478"},{"v":667.0842394211886,"d":"667"}]
[null,null,"líquida",{"$f":"CONCATENATE('Premissas do projeto'!G45,\" MW\")","v":"100 MW"},{"$nulls":14},"Venda provável",null,{"$f":"'Premissas do projeto'!G36","v":{"v":436802,"d":"436,802"}},{"$f":"'Premissas do projeto'!G37","v":{"v":551.5176767676768,"d":"552"}},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!AC8","v":2039},null,{"$f":"'Modelo financeiro'!AC35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AC36","v":792},null,{"$f":"'Modelo financeiro'!AC167+'Modelo financeiro'!AC171+'Modelo financeiro'!AC203","v":{"v":129593.67983044285,"d":"129,594"}},{"$f":"'Modelo financeiro'!AC179","v":{"v":-17471.199411164213,"d":"(17,471)"}},{"$f":"'Modelo financeiro'!AC190","v":{"v":-17630.690197894844,"d":"(17,631)"}},{"$f":"'Modelo financeiro'!AC208","v":{"v":94491.7902213838,"d":"94,492"}}]
[null,"Características de caldeira(s)","Tipo",{"$f":"'Premissas do projeto'!E47","v":"LFB"},{"$nulls":14},"Preço de mercado",null,null,{"$f":"'Premissas do projeto'!G32","v":350},{"$nulls":18},{"$f":"'Modelo financeiro alvo'!AD8","v":2040},null,{"$f":"'Modelo financeiro'!AD35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AD36","v":792},null,{"$f":"'Modelo financeiro'!AD167+'Modelo financeiro'!AD171+'Modelo financeiro'!AD203","v":{"v":129009.57085150914,"d":"129,010"}},{"$f":"'Modelo financeiro'!AD179","v":{"v":-17544.527801826916,"d":"(17,545)"}},{"$f":"'Modelo financeiro'!AD190","v":{"v":-15529.45512283119,"d":"(15,529)"}},{"$f":"'Modelo financeiro'!AD208","v":{"v":95935.58792685103,"d":"95,936"}}]
[null,null,"Características do vapor",{"$f":"'Premissas do projeto'!E48","v":"102bar/505C"},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AE8","v":2041},null,{"$f":"'Modelo financeiro'!AE35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AE36","v":792},null,{"$f":"'Modelo financeiro'!AE167+'Modelo financeiro'!AE171+'Modelo financeiro'!AE203","v":{"v":128468.06287631246,"d":"128,468"}},{"$f":"'Modelo financeiro'!AE179","v":{"v":-17613.723471300123,"d":"(17,614)"}},{"$f":"'Modelo financeiro'!AE190","v":{"v":-13568.965519289055,"d":"(13,569)"}},{"$f":"'Modelo financeiro'!AE208","v":{"v":97285.37388572328,"d":"97,285"}}]
[null,null,"Número x vazão",{"$f":"CONCATENATE('Premissas do projeto'!E49,\" t/hora\")","v":"2 x 220 t/hora"},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AF8","v":2042},null,{"$f":"'Modelo financeiro'!AF35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AF36","v":792},null,{"$f":"'Modelo financeiro'!AF167+'Modelo financeiro'!AF171+'Modelo financeiro'!AF203","v":{"v":127966.67063879469,"d":"127,967"}},{"$f":"'Modelo financeiro'!AF179","v":{"v":-12448.731263695023,"d":"(12,449)"}},{"$f":"'Modelo financeiro'!AF190","v":{"v":-11741.28910091622,"d":"(11,741)"}},{"$f":"'Modelo financeiro'!AF208","v":{"v":103776.65027418346,"d":"103,777"}}]
[null,"Características de turbogerador(es)","Número x Potência",{"$f":"CONCATENATE('Premissas do projeto'!E50, \"MW\")","v":"2 x 55MW"},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AG8","v":2043},null,{"$f":"'Modelo financeiro'!AG35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AG36","v":792},null,{"$f":"'Modelo financeiro'!AG167+'Modelo financeiro'!AG171+'Modelo financeiro'!AG203","v":{"v":136210.1017209129,"d":"136,210"}},{"$f":"'Modelo financeiro'!AG179","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"'Modelo financeiro'!AG190","v":0},{"$f":"'Modelo financeiro'!AG208","v":{"v":117644.15883564053,"d":"117,644"}}]
[null,"Torre(s) de resfriamento","Capacidade",{"$f":"CONCATENATE('Premissas do projeto'!E51, \"m³/hora\")","v":"4 x 5.000m³/hora"},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AH8","v":2044},null,{"$f":"'Modelo financeiro'!AH35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AH36","v":792},null,{"$f":"'Modelo financeiro'!AH167+'Modelo financeiro'!AH171+'Modelo financeiro'!AH203","v":{"v":136174.63977585503,"d":"136,175"}},{"$f":"'Modelo financeiro'!AH179","v":{"v":-18565.942885272372,"d":"(18,566)"}},{"$f":"'Modelo financeiro'!AH190","v":0},{"$f":"'Modelo financeiro'!AH208","v":{"v":117608.69689058265,"d":"117,609"}}]
[null,"Rendimento energético líquido",null,{"$f":"'Premissas do projeto'!G104","v":{"v":0.299,"d":"29.9%"}},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AI8","v":2045},null,{"$f":"'Modelo financeiro'!AI35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AI36","v":792},null,{"$f":"'Modelo financeiro'!AI167+'Modelo financeiro'!AI171+'Modelo financeiro'!AI203","v":{"v":135782.33091619553,"d":"135,782"}},{"$f":"'Modelo financeiro'!AI179","v":{"v":-13924.457163954277,"d":"(13,924)"}},{"$f":"'Modelo financeiro'!AI190","v":0},{"$f":"'Modelo financeiro'!AI208","v":{"v":121857.87375224127,"d":"121,858"}}]
[null,"Madeira","Umidade média",{"$f":"'Premissas do projeto'!G100","v":{"v":0.4,"d":"40%"}},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AJ8","v":2046},null,{"$f":"'Modelo financeiro'!AJ35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AJ36","v":792},null,{"$f":"'Modelo financeiro'!AJ167+'Modelo financeiro'!AJ171+'Modelo financeiro'!AJ203","v":{"v":135391.39381107237,"d":"135,391"}},{"$f":"'Modelo financeiro'!AJ179","v":{"v":-9282.971442636186,"d":"(9,283)"}},{"$f":"'Modelo financeiro'!AJ190","v":0},{"$f":"'Modelo financeiro'!AJ208","v":{"v":126108.42236843618,"d":"126,108"}}]
[null,null,"Teor energético",{"$f":"CONCATENATE(ROUNDDOWN('Premissas do projeto'!G103,2),\" MWh mad / m³\")","v":"2,05 MWh mad / m³"},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AK8","v":2047},null,{"$f":"'Modelo financeiro'!AK35","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"'Modelo financeiro'!AK36","v":792},null,{"$f":"'Modelo financeiro'!AK167+'Modelo financeiro'!AK171+'Modelo financeiro'!AK203","v":{"v":134639.8768453676,"d":"134,640"}},{"$f":"'Modelo financeiro'!AK179","v":{"v":-2340.2081133651554,"d":"(2,340)"}},{"$f":"'Modelo financeiro'!AK190","v":0},{"$f":"'Modelo financeiro'!AK208","v":{"v":132299.66873200244,"d":"132,300"}}]
[null,null,"Consumo específico",{"$f":"CONCATENATE(ROUNDDOWN('Premissas do projeto'!G105,2),\" m³/MWh\")","v":"1,62 m³/MWh"},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AL8","v":2048},null,{"$f":"'Modelo financeiro'!AL35","v":0},{"$f":"'Modelo financeiro'!AL36","v":0},null,{"$f":"'Modelo financeiro'!AL167+'Modelo financeiro'!AL171+'Modelo financeiro'!AL203","v":{"v":-4417.039554612163,"d":"(4,417)"}},{"$f":"'Modelo financeiro'!AL179","v":{"v":138488.139610402,"d":"138,488"}},{"$f":"'Modelo financeiro'!AL190","v":0},{"$f":"'Modelo financeiro'!AL208","v":{"v":134071.10005578984,"d":"134,071"}}]
[{"$nulls":40},{"$f":"'Modelo financeiro alvo'!AM8","v":2049},null,{"$f":"'Modelo financeiro'!AM35","v":0},{"$f":"'Modelo financeiro'!AM36","v":0},null,{"$f":"'Modelo financeiro'!AM167+'Modelo financeiro'!AM171+'Modelo financeiro'!AM203","v":0},{"$f":"'Modelo financeiro'!AM179","v":0},{"$f":"'Modelo financeiro'!AM190","v":0},{"$f":"'Modelo financeiro'!AM208","v":0}]
[null,"1d. PRODUÇÃO ANUAL",{"$nulls":38},{"$f":"'Modelo financeiro alvo'!AN8","v":2050},null,{"$f":"'Modelo financeiro'!AN35","v":0},{"$f":"'Modelo financeiro'!AN36","v":0},null,{"$f":"'Modelo financeiro'!AN167+'Modelo financeiro'!AN171+'Modelo financeiro'!AN203","v":0},{"$f":"'Modelo financeiro'!AN179","v":0},{"$f":"'Modelo financeiro'!AN190","v":0},{"$f":"'Modelo financeiro'!AN208","v":0}]
[{"$nulls":40},{"$f":"'Modelo financeiro alvo'!AO8","v":2051},null,{"$f":"'Modelo financeiro'!AO35","v":0},{"$f":"'Modelo financeiro'!AO36","v":0},null,{"$f":"'Modelo financeiro'!AO167+'Modelo financeiro'!AO171+'Modelo financeiro'!AO203","v":0},{"$f":"'Modelo financeiro'!AO179","v":0},{"$f":"'Modelo financeiro'!AO190","v":0},{"$f":"'Modelo financeiro'!AO208","v":0}]
[null,"Item","Prazo de operação\n(horas/ano)","Vendas\n(GWh/ano)",{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AP8","v":2052},null,{"$f":"'Modelo financeiro'!AP35","v":0},{"$f":"'Modelo financeiro'!AP36","v":0},null,{"$f":"'Modelo financeiro'!AP167+'Modelo financeiro'!AP171+'Modelo financeiro'!AP203","v":0},{"$f":"'Modelo financeiro'!AP179","v":0},{"$f":"'Modelo financeiro'!AP190","v":0},{"$f":"'Modelo financeiro'!AP208","v":0}]
[null,null,"(horas/ano)","(GWh/ano)",{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AQ8","v":2053},null,{"$f":"'Modelo financeiro'!AQ35","v":0},{"$f":"'Modelo financeiro'!AQ36","v":0},null,{"$f":"'Modelo financeiro'!AQ167+'Modelo financeiro'!AQ171+'Modelo financeiro'!AQ203","v":0},{"$f":"'Modelo financeiro'!AQ179","v":0},{"$f":"'Modelo financeiro'!AQ190","v":0},{"$f":"'Modelo financeiro'!AQ208","v":0}]
[null,"Máximo",{"$f":"'Premissas do projeto'!G23","v":{"v":8000,"d":"8,000"}},{"$f":"C47*'Premissas do projeto'!$G$45/1000","v":800},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AR8","v":2054},null,{"$f":"'Modelo financeiro'!AR35","v":0},{"$f":"'Modelo financeiro'!AR36","v":0},null,{"$f":"'Modelo financeiro'!AR167+'Modelo financeiro'!AR171+'Modelo financeiro'!AR203","v":0},{"$f":"'Modelo financeiro'!AR179","v":0},{"$f":"'Modelo financeiro'!AR190","v":0},{"$f":"'Modelo financeiro'!AR208","v":0}]
[null,"Médio esperado",{"$f":"'Premissas do projeto'!G31","v":{"v":7920,"d":"7,920"}},{"$f":"C48*'Premissas do projeto'!$G$45/1000","v":792},{"$nulls":36},{"$f":"'Modelo financeiro alvo'!AS8","v":2055},null,{"$f":"'Modelo financeiro'!AS35","v":0},{"$f":"'Modelo financeiro'!AS36","v":0},null,{"$f":"'Modelo financeiro'!AS167+'Modelo financeiro'!AS171+'Modelo financeiro'!AS203","v":0},{"$f":"'Modelo financeiro'!AS179","v":0},{"$f":"'Modelo financeiro'!AS190","v":0},{"$f":"'Modelo financeiro'!AS208","v":0}]
[{"$nulls":40},{"$f":"'Modelo financeiro alvo'!AT8","v":2056},null,{"$f":"'Modelo financeiro'!AT35","v":0},{"$f":"'Modelo financeiro'!AT36","v":0},null,{"$f":"'Modelo financeiro'!AT167+'Modelo financeiro'!AT171+'Modelo financeiro'!AT203","v":0},{"$f":"'Modelo financeiro'!AT179","v":0},{"$f":"'Modelo financeiro'!AT190","v":0},{"$f":"'Modelo financeiro'!AT208","v":0}]
[null,"1e. CONSUMOS ANUAIS",{"$nulls":38},{"$f":"'Modelo financeiro alvo'!AU8","v":2057},null,{"$f":"'Modelo financeiro'!AU35","v":0},{"$f":"'Modelo financeiro'!AU36","v":0},null,{"$f":"'Modelo financeiro'!AU167+'Modelo financeiro'!AU171+'Modelo financeiro'!AU203","v":0},{"$f":"'Modelo financeiro'!AU179","v":0},{"$f":"'Modelo financeiro'!AU190","v":0},{"$f":"'Modelo financeiro'!AU208","v":0}]
[{"$nulls":40},{"$f":"'Modelo financeiro alvo'!AV8","v":2058},null,{"$f":"'Modelo financeiro'!AV35","v":0},{"$f":"'Modelo financeiro'!AV36","v":0},null,{"$f":"'Modelo financeiro'!AV167+'Modelo financeiro'!AV171+'Modelo financeiro'!AV203","v":0},{"$f":"'Modelo financeiro'!AV179","v":0},{"$f":"'Modelo financeiro'!AV190","v":0},{"$f":"'Modelo financeiro'!AV208","v":0}]
[null,"Item","Consumo de madeira\n(mil m³/ano)","Área plantada\n(mil ha)","Consuno de água\n(mil m³/ano)","Consumo de areia\n(mil t/ano)",{"$nulls":21},"Custos variáveis de operação","Custos fixos de operação","Do custo de caixa ao preço","Total",{"$nulls":3},"Investimentos e desinvestimentos","Financiamento","Deduções e impostos","Preço alvo",null,null,{"$f":"'Modelo financeiro alvo'!AW8","v":2059},null,{"$f":"'Modelo financeiro'!AW35","v":0},{"$f":"'Modelo financeiro'!AW36","v":0},null,{"$f":"'Modelo financeiro'!AW167+'Modelo financeiro'!AW171+'Modelo financeiro'!AW203","v":0},{"$f":"'Modelo financeiro'!AW179","v":0},{"$f":"'Modelo financeiro'!AW190","v":0},{"$f":"'Modelo financeiro'!AW208","v":0}]
[null,null,"(mil m³/ano)","(mil ha)","(mil m³/ano)","(mil t/ano)",{"$nulls":19},"Madeira acima do mínimo contratual",null,{"$f":"V11","v":{"v":140.4657317400899,"d":"140"}},{"$nulls":12},{"$f":"'Modelo financeiro alvo'!AX8","v":2060},null,{"$f":"'Modelo financeiro'!AX35","v":0},{"$f":"'Modelo financeiro'!AX36","v":0},null,{"$f":"'Modelo financeiro'!AX167+'Modelo financeiro'!AX171+'Modelo financeiro'!AX203","v":0},{"$f":"'Modelo financeiro'!AX179","v":0},{"$f":"'Modelo financeiro'!AX190","v":0},{"$f":"'Modelo financeiro'!AX208","v":0}]
[null,"Máximo",{"$f":"'Premissas do projeto'!G107","v":{"v":1301.4602112432608,"d":"1,301"}},{"$f":"C54/'Premissas do projeto'!$G$128","v":{"v":36.73569128117581,"d":"36.7"}},{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A23,0)*D47","v":{"v":4000,"d":"4,000"}},{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A24,0)*D47","v":{"v":16,"d":"16.0"}},{"$nulls":19},"Outros custos variáveis",null,{"$f":"V12","v":{"v":25.25503521867924,"d":"25"}},{"$nulls":12},{"$f":"'Modelo financeiro alvo'!AY8","v":2061},null,{"$f":"'Modelo financeiro'!AY35","v":0},{"$f":"'Modelo financeiro'!AY36","v":0},null,{"$f":"'Modelo financeiro'!AY167+'Modelo financeiro'!AY171+'Modelo financeiro'!AY203","v":0},{"$f":"'Modelo financeiro'!AY179","v":0},{"$f":"'Modelo financeiro'!AY190","v":0},{"$f":"'Modelo financeiro'!AY208","v":0}]
[null,"Médio esperado",{"$f":"C54*C48/C47","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"C55/'Premissas do projeto'!$G$128","v":{"v":36.36833436836405,"d":"36.4"}},{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A23,0)*D48","v":{"v":3960,"d":"3,960"}},{"$f":"HLOOKUP('Premissas do projeto'!G22,'Biblioteca modelos industriais'!$E$7:$O$25,'Biblioteca modelos industriais'!A24,0)*D48","v":{"v":15.84,"d":"15.8"}},{"$nulls":19},"Custo variável de produção",null,null,{"$f":"SUM(AB53:AB54)","v":{"v":165.72076695876913,"d":"166"}},{"$nulls":11},{"$f":"'Modelo financeiro alvo'!AZ8","v":2062},null,{"$f":"'Modelo financeiro'!AZ35","v":0},{"$f":"'Modelo financeiro'!AZ36","v":0},null,{"$f":"'Modelo financeiro'!AZ167+'Modelo financeiro'!AZ171+'Modelo financeiro'!AZ203","v":0},{"$f":"'Modelo financeiro'!AZ179","v":0},{"$f":"'Modelo financeiro'!AZ190","v":0},{"$f":"'Modelo financeiro'!AZ208","v":0}]
[{"$nulls":25},"Madeira - mínimo contratual",null,null,{"$f":"V14","v":0},{"$nulls":11},{"$f":"'Modelo financeiro alvo'!BA8","v":2063},null,{"$f":"'Modelo financeiro'!BA35","v":0},{"$f":"'Modelo financeiro'!BA36","v":0},null,{"$f":"'Modelo financeiro'!BA167+'Modelo financeiro'!BA171+'Modelo financeiro'!BA203","v":0},{"$f":"'Modelo financeiro'!BA179","v":0},{"$f":"'Modelo financeiro'!BA190","v":0},{"$f":"'Modelo financeiro'!BA208","v":0}]
[{"$nulls":25},"Mão de obra",null,null,{"$f":"V15","v":{"v":8.951893149962128,"d":"9"}},{"$nulls":11},{"$f":"'Modelo financeiro alvo'!BB8","v":2064},null,{"$f":"'Modelo financeiro'!BB35","v":0},{"$f":"'Modelo financeiro'!BB36","v":0},null,{"$f":"'Modelo financeiro'!BB167+'Modelo financeiro'!BB171+'Modelo financeiro'!BB203","v":0},{"$f":"'Modelo financeiro'!BB179","v":0},{"$f":"'Modelo financeiro'!BB190","v":0},{"$f":"'Modelo financeiro'!BB208","v":0}]
[{"$nulls":25},"Outros custos fixos",null,null,{"$f":"V16","v":{"v":25.676761255842063,"d":"26"}},{"$nulls":11},{"$f":"'Modelo financeiro alvo'!BC8","v":2065},null,{"$f":"'Modelo financeiro'!BC35","v":0},{"$f":"'Modelo financeiro'!BC36","v":0},null,{"$f":"'Modelo financeiro'!BC167+'Modelo financeiro'!BC171+'Modelo financeiro'!BC203","v":0},{"$f":"'Modelo financeiro'!BC179","v":0},{"$f":"'Modelo financeiro'!BC190","v":0},{"$f":"'Modelo financeiro'!BC208","v":0},{"$nulls":35},"Desenvolvimento e estruturação do projeto",null,{"v":1,"d":"100%"},{"$nulls":3},{"$f":"$CI58*(1+CI16)","v":{"v":0.5,"d":"50%"}}]
[{"$nulls":25},"Acesso à rede",null,null,{"$f":"V17","v":{"v":2.7010101010100995,"d":"3"}},{"$nulls":11},{"$f":"'Modelo financeiro alvo'!BD8","v":2066},null,{"$f":"'Modelo financeiro'!BD35","v":0},{"$f":"'Modelo financeiro'!BD36","v":0},null,{"$f":"'Modelo financeiro'!BD167+'Modelo financeiro'!BD171+'Modelo financeiro'!BD203","v":0},{"$f":"'Modelo financeiro'!BD179","v":0},{"$f":"'Modelo financeiro'!BD190","v":0},{"$f":"'Modelo financeiro'!BD208","v":0},{"$nulls":40},{"$f":"U31","v":{"v":431923.0293224174,"d":"431,923"}},{"v":428656.11452272313,"d":"428,656"}]
[{"$nulls":25},"Custo de produção de caixa",{"$nulls":8},{"$f":"SUM(AC55:AC59)","v":{"v":203.05043146558342,"d":"203"}},{"$nulls":5},{"$f":"'Modelo financeiro alvo'!BE8","v":2067},null,{"$f":"'Modelo financeiro'!BE35","v":0},{"$f":"'Modelo financeiro'!BE36","v":0},null,{"$f":"'Modelo financeiro'!BE167+'Modelo financeiro'!BE171+'Modelo financeiro'!BE203","v":0},{"$f":"'Modelo financeiro'!BE179","v":0},{"$f":"'Modelo financeiro'!BE190","v":0},{"$f":"'Modelo financeiro'!BE208","v":0}]
[{"$nulls":25},"Investimento inicial (+ gastos fase de partida)",{"$nulls":8},{"$f":"V19+V21","v":{"v":49.302896712231075,"d":"49"}},{"$nulls":5},{"$f":"'Modelo financeiro alvo'!BF8","v":2068},null,{"$f":"'Modelo financeiro'!BF35","v":0},{"$f":"'Modelo financeiro'!BF36","v":0},null,{"$f":"'Modelo financeiro'!BF167+'Modelo financeiro'!BF171+'Modelo financeiro'!BF203","v":0},{"$f":"'Modelo financeiro'!BF179","v":0},{"$f":"'Modelo financeiro'!BF190","v":0},{"$f":"'Modelo financeiro'!BF208","v":0},{"$nulls":35},"Custo de investimento",null,{"v":1,"d":"100%"},{"$nulls":3},{"$f":"$CI61*(1+CI13)","v":{"v":0.75,"d":"75%"}}]
[{"$nulls":25},"Reinvest - valor residual",{"$nulls":8},{"$f":"V20","v":{"v":20.833248668317527,"d":"21"}},{"$nulls":5},{"$f":"'Modelo financeiro alvo'!BG8","v":2069},null,{"$f":"'Modelo financeiro'!BG35","v":0},{"$f":"'Modelo financeiro'!BG36","v":0},null,{"$f":"'Modelo financeiro'!BG167+'Modelo financeiro'!BG171+'Modelo financeiro'!BG203","v":0},{"$f":"'Modelo financeiro'!BG179","v":0},{"$f":"'Modelo financeiro'!BG190","v":0},{"$f":"'Modelo financeiro'!BG208","v":0},{"$nulls":40},{"$f":"U31","v":{"v":431923.0293224174,"d":"431,923"}},{"v":384149.8274280659,"d":"384,150"},{"$nulls":20},"Modelo",{"$nulls":5},"Custo global (Mi R$/ano)"]
[{"$nulls":25},"Custo de produção sem o financiamento",{"$nulls":9},{"$f":"SUM(AI60:AI62)","v":{"v":273.186576846132,"d":"273"}},{"$nulls":4},{"$f":"'Modelo financeiro alvo'!BH8","v":2070},null,{"$f":"'Modelo financeiro'!BH35","v":0},{"$f":"'Modelo financeiro'!BH36","v":0},null,{"$f":"'Modelo financeiro'!BH167+'Modelo financeiro'!BH171+'Modelo financeiro'!BH203","v":0},{"$f":"'Modelo financeiro'!BH179","v":0},{"$f":"'Modelo financeiro'!BH190","v":0},{"$f":"'Modelo financeiro'!BH208","v":0},{"$nulls":68},"Custo sem custo de capital","Custo com custo de capital","Receita bruta","Custo com custo de capital",null,"Receita bruta","Receita bruta"]
[{"$nulls":25},"Dívida financeira",{"$nulls":9},{"$f":"V22","v":{"v":22.443297708739763,"d":"22"}},{"$nulls":4},{"$f":"'Modelo financeiro alvo'!BI8","v":2071},null,{"$f":"'Modelo financeiro'!BI35","v":0},{"$f":"'Modelo financeiro'!BI36","v":0},null,{"$f":"'Modelo financeiro'!BI167+'Modelo financeiro'!BI171+'Modelo financeiro'!BI203","v":0},{"$f":"'Modelo financeiro'!BI179","v":0},{"$f":"'Modelo financeiro'!BI190","v":0},{"$f":"'Modelo financeiro'!BI208","v":0},{"$nulls":35},"Consumo específico de madeira",null,{"v":1,"d":"100%"},{"$nulls":3},{"$f":"$CI64*(1+CI15)","v":{"v":0.95,"d":"95%"}},{"$nulls":20},"30 MW grid",{"$nulls":5},{"$f":"DN11","v":{"v":221.78594156990877,"d":"222"}},{"$f":"DO11-DN11","v":{"v":63.20572661188609,"d":"63"}},{"v":-173.22406628311683,"d":"-173"},{"$f":"DQ11-DP11","v":{"v":-77.9791998656774,"d":"-78"}},null,{"$f":"DS11-DQ11","v":{"v":443.14392159335006,"d":"443"}},{"v":476.9323236263507,"d":"477"}]
[{"$nulls":13},"Desenvolvimento e licenciamento",{"$f":"O10","v":{"v":26994.3711553833,"d":"26,994"}},{"$f":"P10","v":{"v":0.269943711553833,"d":"0.27"}},{"$nulls":3},"Total madeira",{"$f":"V11+V14","v":{"v":140.4657317400899,"d":"140"}},{"$nulls":4},"Capital próprio",{"$nulls":3},{"$f":"SUM(AC60:AC64)","v":0},{"$nulls":5},{"$f":"V25","v":{"v":128.93717956343914,"d":"129"}},{"$nulls":4},{"$f":"'Modelo financeiro alvo'!BJ8","v":2072},null,{"$f":"'Modelo financeiro'!BJ35","v":0},{"$f":"'Modelo financeiro'!BJ36","v":0},null,{"$f":"'Modelo financeiro'!BJ167+'Modelo financeiro'!BJ171+'Modelo financeiro'!BJ203","v":0},{"$f":"'Modelo financeiro'!BJ179","v":0},{"$f":"'Modelo financeiro'!BJ190","v":0},{"$f":"'Modelo financeiro'!BJ208","v":0},{"$nulls":40},{"$f":"U31","v":{"v":431923.0293224174,"d":"431,923"}},{"v":424091.6406412639,"d":"424,092"},{"$nulls":20},"50 MW grid",{"$nulls":5},{"v":170.15213499498256,"d":"170"},{"v":-82.44136836725201,"d":"-82"},{"v":-36.10197112420462,"d":"-36"},{"v":-35.36000912219505,"d":"-35"},null,{"v":209.14360590342562,"d":"209"},{"v":225.3923922847565,"d":"225"}]
[{"$nulls":13},"Custos diretos de construção",{"$f":"SUM(O11:O13)","v":{"v":785524.8163766643,"d":"785,525"}},{"$f":"SUM(P11:P13)","v":{"v":7.855248163766644,"d":"7.86"}},{"$nulls":3},"Custos variáveis outros que madeira",{"$f":"V12","v":{"v":25.25503521867924,"d":"25"}},{"$nulls":4},"Custo de produção com o financiamento",{"$nulls":3},{"$f":"K25-K24","v":{"$error":"#VALUE!"}},{"$nulls":6},{"$f":"SUM(AJ63:AJ65)","v":{"v":424.5670541183109,"d":"425"}},{"$nulls":3},{"$f":"'Modelo financeiro alvo'!BK8","v":2073},null,{"$f":"'Modelo financeiro'!BK35","v":0},{"$f":"'Modelo financeiro'!BK36","v":0},null,{"$f":"'Modelo financeiro'!BK167+'Modelo financeiro'!BK171+'Modelo financeiro'!BK203","v":0},{"$f":"'Modelo financeiro'!BK179","v":0},{"$f":"'Modelo financeiro'!BK190","v":0},{"$f":"'Modelo financeiro'!BK208","v":0},{"$nulls":62},"50 MW LFB",{"$nulls":5},{"v":165.28712154803648,"d":"165"},{"v":-106.92950304464551,"d":"-107"},{"v":0.4744913618840769,"d":"0"},{"v":-40.143836612326965,"d":"-40"},null,{"v":209.67777505193385,"d":"210"},{"v":228.36604830488193,"d":"228"}]
[{"$nulls":13},"Custos indiretos de construção e de partida",{"$f":"SUM(O14:O15)","v":{"v":163678.1673701275,"d":"163,678"}},{"$f":"SUM(P14:P15)","v":{"v":1.6367816737012753,"d":"1.64"}},{"$nulls":3},"Custos fixos outros que madeira",{"$f":"SUM(V15:V17)","v":{"v":37.32966450681429,"d":"37"}},{"$nulls":4},"Deduções",{"$nulls":3},{"$f":"K26-K25","v":{"$error":"#VALUE!"}},{"$nulls":6},{"$f":"V29","v":{"v":40.72163186254904,"d":"41"}},{"$nulls":3},{"$f":"'Modelo financeiro alvo'!BL8","v":2074},null,{"$f":"'Modelo financeiro'!BL35","v":0},{"$f":"'Modelo financeiro'!BL36","v":0},null,{"$f":"'Modelo financeiro'!BL167+'Modelo financeiro'!BL171+'Modelo financeiro'!BL203","v":0},{"$f":"'Modelo financeiro'!BL179","v":0},{"$f":"'Modelo financeiro'!BL190","v":0},{"$f":"'Modelo financeiro'!BL208","v":0},{"$nulls":35},"Preço de compra da madeira",null,{"v":1,"d":"100%"},{"$nulls":3},{"$f":"$CI67*(1+CI11)","v":{"v":0.5412667651037588,"d":"54%"}},{"$nulls":20},"100 MW grid",{"$nulls":5},{"v":167.67111785890577,"d":"168"},{"v":-112.723508695743,"d":"-113"},{"v":4.18761630349654,"d":"4"},{"v":-40.352066620764774,"d":"-40"},null,{"v":210.85860482903126,"d":"211"},{"v":229.6417636749258,"d":"230"}]
[{"$nulls":13},"Custos financeiros",{"$f":"SUM(O16:O17)","v":{"v":56089.90223441321,"d":"56,090"}},{"$f":"SUM(P16:P17)","v":{"v":0.5608990223441322,"d":"0.56"}},{"$nulls":3},"Investimentos / desinvestimentos",{"$f":"V18","v":{"v":70.1361453805486,"d":"70"}},{"$nulls":4},"Impostos de renda",{"$nulls":4},{"$f":"SUM(AD65:AD67)","v":{"$error":"#VALUE!"}},{"$nulls":5},{"$f":"V30","v":{"v":80.06867429277206,"d":"80"}},{"$nulls":3},{"$f":"'Modelo financeiro alvo'!BM8","v":2075},null,{"$f":"'Modelo financeiro'!BM35","v":0},{"$f":"'Modelo financeiro'!BM36","v":0},null,{"$f":"'Modelo financeiro'!BM167+'Modelo financeiro'!BM171+'Modelo financeiro'!BM203","v":0},{"$f":"'Modelo financeiro'!BM179","v":0},{"$f":"'Modelo financeiro'!BM190","v":0},{"$f":"'Modelo financeiro'!BM208","v":0},{"$nulls":40},{"$f":"U31","v":{"v":431923.0293224174,"d":"431,923"}},{"v":360072.6640256176,"d":"360,073"},{"$nulls":20},"100 MW LFB",{"$nulls":5},{"v":161.67851838732645,"d":"162"},{"v":-116.0509554918545,"d":"-116"},{"v":13.8951459328676,"d":"14"},{"v":-40.54088871472214,"d":"-41"},null,{"v":205.92290768177895,"d":"206"},{"v":224.90472779539635,"d":"225"}]
[{"$nulls":13},"Capital de giro e reservas",{"$f":"SUM(O18:O19)","v":{"v":173570.43047827462,"d":"173,570"}},{"$f":"SUM(P18:P19)","v":{"v":1.7357043047827463,"d":"1.74"}},{"$nulls":3},"Custos de dívida financeira",{"$f":"V22","v":{"v":22.443297708739763,"d":"22"}},{"$nulls":4},"Preço alvo",{"$nulls":11},{"$f":"SUM(AK66:AK68)","v":{"v":545.357360273632,"d":"545"}},{"$nulls":73},"100 MW LFC",{"$nulls":5},{"v":165.72076695876913,"d":"166"},{"v":-128.39110245195485,"d":"-128"},{"v":32.80648087373431,"d":"33"},{"v":-47.692847671808835,"d":"-48"},null,{"v":227.2841879931579,"d":"227"},{"v":249.72748570189765,"d":"250"}]
[{"$nulls":19},"Custo de capital próprio",{"$f":"V25","v":{"v":128.93717956343914,"d":"129"}},{"$nulls":63},"Outros custos variáveis por MWh produzido",null,{"v":1,"d":"100%"},{"$nulls":3},{"$f":"$CI70*(1+CI17)","v":{"v":0.75,"d":"75%"}},{"$nulls":20},"150 MW grid",{"$nulls":5},{"v":161.49427725417712,"d":"161"},{"v":-110.57181632494681,"d":"-111"},{"v":26.51485897476074,"d":"27"},{"v":-52.47112271370047,"d":"-52"},null,{"v":243.56491769904062,"d":"244"},{"v":268.5311148893312,"d":"269"}]
[{"$nulls":19},"Deduções e impostos",{"$f":"V28","v":{"v":120.79030615490733,"d":"121"}},{"$nulls":68},{"$f":"U31","v":{"v":431923.0293224174,"d":"431,923"}},{"v":423688.0427193951,"d":"423,688"},{"$nulls":20},"150 MW LFB",{"$nulls":5},{"v":170.0004330479932,"d":"170"},{"v":-128.84204730233063,"d":"-129"},{"v":19.387645614568463,"d":"19"},{"v":-41.22171665602063,"d":"-41"},null,{"v":215.02568819963005,"d":"215"},{"v":234.35000290384045,"d":"234"}]
[{"$nulls":111},"150 MW LFC",{"$nulls":5},{"v":164.76077639927922,"d":"165"},{"v":-128.27042969201528,"d":"-128"},{"v":26.67987193162893,"d":"27"},{"v":-42.93325762325368,"d":"-43"},null,{"v":215.45603327750217,"d":"215"},{"v":235.69299429314134,"d":"236"}]
[{"$nulls":84},"Custos operacionais fixos",null,{"v":1,"d":"100%"},{"$nulls":3},{"$f":"$CI73*(1+CI18)","v":{"v":0.75,"d":"75%"}}]
[{"$nulls":89},{"$f":"U31","v":{"v":431923.0293224174,"d":"431,923"}},{"v":422218.5876510118,"d":"422,219"}]
[]
[{"$nulls":84},"Juros",null,{"v":1,"d":"100%"},{"$nulls":3},{"$f":"$CI76*(1+CI14)","v":{"v":0.75,"d":"75%"}}]
[{"$nulls":89},{"$f":"U31","v":{"v":431923.0293224174,"d":"431,923"}},{"v":418538.7206663132,"d":"418,539"}]

{"sheet":"Relatório","index":12,"n_rows":55,"n_cols":25,"rows_kept":55,"merged":[[1,1,1,5],[2,20,2,21],[3,14,4,14],[3,15,4,15],[3,20,4,20],[3,21,4,21],[3,22,4,22],[4,8,4,9],[5,8,6,8],[5,9,6,9],[5,14,7,14],[7,1,8,1],[7,2,8,2],[7,8,7,9],[8,8,10,8],[8,14,12,14],[11,8,12,8],[13,8,14,8],[13,14,16,14],[15,8,16,8],[17,14,19,14],[19,1,20,1],[19,2,20,2],[19,8,19,9],[20,8,21,8],[20,9,21,9],[20,14,22,14],[22,8,22,9],[23,8,25,8],[23,14,25,14],[26,8,27,8],[27,1,28,1],[27,2,28,2],[27,3,28,3],[28,8,29,8],[29,2,29,3],[30,1,31,1],[30,8,31,8],[32,1,34,1],[32,14,33,14],[32,15,33,15],[32,16,33,16],[34,14,36,14],[34,15,36,15],[34,16,36,16],[35,8,35,9],[36,8,39,8],[36,9,39,9],[36,10,39,10],[36,11,39,11],[37,1,37,2],[37,14,39,14],[37,15,39,15],[37,16,39,16],[38,1,40,1],[40,14,42,14],[40,15,42,15],[40,16,42,16],[43,14,45,14],[43,15,45,15],[43,16,45,16],[44,1,45,1],[44,2,45,2],[44,3,45,3],[44,8,44,9],[45,8,48,8],[45,9,48,9],[45,10,48,10],[45,11,48,11],[46,14,48,14],[46,15,48,15],[46,16,48,16],[49,14,51,14],[49,15,51,15],[49,16,51,16],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5]]}
[]
[null,"Principais Resultados do Modelo Termoelétrico",{"$nulls":6},"2. RESULTADOS",{"$nulls":5},"2c. DECOMPOSIÇÃO DO PREÇO ALVO DE VENDA DA ELETRICIDADE",{"$nulls":5},"2e. INDICADORES DE RENTABILIDADE"]
[{"$nulls":20},"Preço Provável"]
[null,"1. SUMÁRIO DO PROJETO DESCRITO PELO USUÁRIO",{"$nulls":6},"2a. CUSTOS DE INVESTIMENTO",{"$nulls":5},"Categoria","Item","Anualizado","Unitário",null,null,"Item","Valor","Unidade"]
[{"$nulls":8},"Preço Alvo",{"$nulls":7},"(Mil R$/ano operação)","(R$/MWh)"]
[null,"1a. CRONOGRAMA",{"$nulls":6},"Categoria","Item","Total","Unitário",null,null,"Custos variáveis de operação","Total",{"$f":"Resultados!U10","v":{"v":131250.84743134514,"d":"131,251"}},{"$f":"Resultados!V10","v":{"v":165.72076695876913,"d":"166"}},null,null,"ICSD mínimo",{"$f":"Resultados!AK10","v":{"v":2.799098520561461,"d":"2.80"}},"-"]
[{"$nulls":10},"(mil R$)","(R$/W)",{"$nulls":3},"Madeira acima do mínimo contratual",{"$f":"Resultados!U11","v":{"v":111248.8595381512,"d":"111,249"}},{"$f":"Resultados!V11","v":{"v":140.4657317400899,"d":"140"}},null,null,"VPL",{"$f":"Resultados!AK11","v":{"v":9901.690289269402,"d":"9,902"}},"mil R$"]
[null,"Etapa","Ano",{"$nulls":5},"Etapa de desenvolvimento e licenciamento",null,{"$f":"Resultados!J10","v":{"v":26994.3711553833,"d":"26,994"}},{"$f":"Resultados!K10","v":{"v":0.269943711553833,"d":"0.27"}},{"$nulls":3},"Outros custos variáveis",{"$f":"Resultados!U12","v":{"v":20001.987893193957,"d":"20,002"}},{"$f":"Resultados!V12","v":{"v":25.25503521867924,"d":"25"}},null,null,"TIR do acionista",{"$f":"Resultados!AK12","v":{"v":0.1337500099162212,"d":"13.38%"}},"-"]
[{"$nulls":8},"Custos diretos de construção","Construção cívil",{"$f":"Resultados!J11","v":{"v":155108.62633509462,"d":"155,109"}},{"$f":"Resultados!K11","v":{"v":1.5510862633509461,"d":"1.55"}},null,null,"Custos fixos de operação","Total",{"$f":"Resultados!U13","v":{"v":29565.09428939692,"d":"29,565"}},{"$f":"Resultados!V13","v":{"v":37.32966450681429,"d":"37"}}]
[null,"Ano atual",{"$f":"Resultados!C10","v":2017},{"$nulls":6},"Equipamento fixo com montagem",{"$f":"Resultados!J12","v":{"v":586316.8649177562,"d":"586,317"}},{"$f":"Resultados!K12","v":{"v":5.863168649177561,"d":"5.86"}},{"$nulls":3},"Madeira - mínimo contratual",{"$f":"Resultados!U14","v":0},{"$f":"Resultados!V14","v":0},null,null,"3. MODELO FINANCEIRO"]
[null,"Desenvolvimento",{"$f":"Resultados!C11","v":2020},{"$nulls":6},"Equipamento móvel",{"$f":"Resultados!J13","v":{"v":5555.156549429456,"d":"5,555"}},{"$f":"Resultados!K13","v":{"v":0.05555156549429457,"d":"0.06"}},{"$nulls":3},"Mão de obra",{"$f":"Resultados!U15","v":{"v":7089.899374770005,"d":"7,090"}},{"$f":"Resultados!V15","v":{"v":8.951893149962128,"d":"9"}}]
[null,"Início construção",{"$f":"Resultados!C12","v":2021},{"$nulls":5},"Custos indiretos de construção e de partida","Custos indiretos",{"$f":"Resultados!J14","v":{"v":142772.3278869544,"d":"142,772"}},{"$f":"Resultados!K14","v":{"v":1.427723278869544,"d":"1.43"}},{"$nulls":3},"Outros custos fixos",{"$f":"Resultados!U16","v":{"v":20335.994914626914,"d":"20,336"}},{"$f":"Resultados!V16","v":{"v":25.676761255842063,"d":"26"}},null,null,"Dashboard dos principais indicadores"]
[null,"1º ano operação",{"$f":"Resultados!C13","v":2023},{"$nulls":6},"Gastos operacionais fase de partida",{"$f":"Resultados!J15","v":{"v":20905.839483173117,"d":"20,906"}},{"$f":"Resultados!K15","v":{"v":0.20905839483173116,"d":"0.21"}},{"$nulls":3},"Acesso à rede",{"$f":"Resultados!U17","v":{"v":2139.199999999999,"d":"2,139"}},{"$f":"Resultados!V17","v":{"v":2.7010101010100995,"d":"3"}}]
[null,"Fim do pagamento da dívida financeira",{"$f":"Resultados!C14","v":2042},{"$nulls":5},"Custos financeiros","Custos de estruturação",{"$f":"Resultados!J16","v":{"v":2306.854969285473,"d":"2,307"}},{"$f":"Resultados!K16","v":{"v":0.023068549692854733,"d":"0.02"}},null,null,"Investimentos e desinvestimentos","Total",{"$f":"Resultados!U18","v":{"v":55547.82714139449,"d":"55,548"}},{"$f":"Resultados!V18","v":{"v":70.1361453805486,"d":"70"}},null,null,"Indicador",{"$nulls":3},"Valor"]
[null,"Último ano operação",{"$f":"Resultados!C15","v":2047},{"$nulls":6},"Juros durante a construção",{"$f":"Resultados!J17","v":{"v":53783.04726512774,"d":"53,783"}},{"$f":"Resultados!K17","v":{"v":0.5378304726512775,"d":"0.54"}},{"$nulls":3},"Investimento inicial",{"$f":"Resultados!U19","v":{"v":38211.660616760084,"d":"38,212"}},{"$f":"Resultados!V19","v":{"v":48.24704623328294,"d":"48"}},null,null,"Receita Bruta (Milhares R$)",{"$nulls":3},{"$f":"'Modelo financeiro'!F7","v":{"v":23921615.688343894,"d":"23,921,615.7"}}]
[null,"Decomissionamento",{"$f":"Resultados!C16","v":2048},{"$nulls":5},"Outros","Capital de giro",{"$f":"Resultados!J18","v":{"v":130138.30893685966,"d":"130,138"}},{"$f":"Resultados!K18","v":{"v":1.3013830893685965,"d":"1.30"}},{"$nulls":3},"Reinvestimento - valor residual",{"$f":"Resultados!U20","v":{"v":16499.932945307482,"d":"16,500"}},{"$f":"Resultados!V20","v":{"v":20.833248668317527,"d":"21"}},null,null,"Deduções (Milhares R$)",{"$nulls":3},{"$f":"'Modelo financeiro'!F8","v":{"v":-1816794.2335266392,"d":"-1,816,794.2"}}]
[{"$nulls":9},"Reservas",{"$f":"Resultados!J19","v":{"v":42618.959761767,"d":"42,619"}},{"$f":"Resultados!K19","v":{"v":0.42618959761767,"d":"0.43"}},{"$nulls":3},"Gastos operacionais fase de partida",{"$f":"Resultados!U21","v":{"v":836.2335793269247,"d":"836"}},{"$f":"Resultados!V21","v":{"v":1.055850478948137,"d":"1"}},null,null,"Receita Líquida (Milhares R$)",{"$nulls":3},{"$f":"'Modelo financeiro'!F9","v":{"v":22104821.454817254,"d":"22,104,821.5"}}]
[null,"1b. LOCALIZAÇÃO",{"$nulls":6},"Total",null,{"$f":"Resultados!J20","v":{"v":1166500.3572608307,"d":"1,166,500"}},{"$f":"Resultados!K20","v":{"v":11.665003572608308,"d":"11.67"}},null,null,"Custos da dívida financeira","Total",{"$f":"Resultados!U22","v":{"v":17775.091785321893,"d":"17,775"}},{"$f":"Resultados!V22","v":{"v":22.443297708739763,"d":"22"}},null,null,"Custos Variáveis ( Milhares R$)",{"$nulls":3},{"$f":"'Modelo financeiro'!F10","v":{"v":-7172133.168648466,"d":"-7,172,133.2"}}]
[{"$nulls":15},"Intermediação",{"$f":"Resultados!U23","v":{"v":92.27419877141892,"d":"92"}},{"$f":"Resultados!V23","v":{"v":0.11650782673158955,"d":"0"}},null,null,"Custos Fixos de Operação (Milhares R$)",{"$nulls":3},{"$f":"'Modelo financeiro'!F11","v":{"v":-1503876.191570364,"d":"-1,503,876.2"}}]
[null,"Item","Valor",{"$nulls":5},"Preço Provável",{"$nulls":6},"Juros",{"$f":"Resultados!U24","v":{"v":17682.817586550475,"d":"17,683"}},{"$f":"Resultados!V24","v":{"v":22.326789882008175,"d":"22"}},null,null,"Custos de Acesso na rede (Milhares R$)",{"$nulls":3},{"$f":"'Modelo financeiro'!F12","v":{"v":-117154.04297715043,"d":"-117,154.0"}}]
[{"$nulls":8},"Categoria","Item","Total","Unitário",null,null,"Custos do capital","Total",{"$f":"Resultados!U25","v":{"v":102118.24621424382,"d":"102,118"}},{"$f":"Resultados!V25","v":{"v":128.93717956342988,"d":"129"}},null,null,"EBITDA",{"$nulls":3},{"$f":"'Modelo financeiro'!F13","v":{"v":13302118.842665264,"d":"13,302,118.8"}}]
[null,"Estado",{"$f":"Resultados!C22","v":"Mato Grosso do Sul"},{"$nulls":7},"(mil R$)","(R$/W)",{"$nulls":3},"Intermediação",{"$f":"Resultados!U26","v":{"v":215.78376094672706,"d":"216"}},{"$f":"Resultados!V26","v":{"v":0.27245424361960485,"d":"0"}},null,null,"Depreciação (Milhares R$)",{"$nulls":3},{"$f":"'Modelo financeiro'!F14","v":{"v":-1059760.009450766,"d":"-1,059,760.0"}}]
[null,"Município",{"$f":"Resultados!C23","v":"Ribas do Rio Pardo"},{"$nulls":5},"Etapa de desenvolvimento e licenciamento",null,{"$f":"Resultados!O10","v":{"v":26994.3711553833,"d":"26,994"}},{"$f":"Resultados!P10","v":{"v":0.269943711553833,"d":"0.27"}},{"$nulls":3},"Juros",{"$f":"Resultados!U27","v":{"v":101902.46245329709,"d":"101,902"}},{"$f":"Resultados!V27","v":{"v":128.66472531981955,"d":"129"}},null,null,"Lucro Líquido (Milhares R$)",{"$nulls":3},{"$f":"'Modelo financeiro'!F15","v":{"v":7301623.604913584,"d":"7,301,623.6"}}]
[null,"Eligibilidade Sudene / Sudam ?",{"$f":"Resultados!C24","v":"Não"},{"$nulls":5},"Custos diretos de construção","Construção cívil",{"$f":"Resultados!O11","v":{"v":155108.62633509462,"d":"155,109"}},{"$f":"Resultados!P11","v":{"v":1.5510862633509461,"d":"1.55"}},null,null,"Deduções e impostos de renda","Total",{"$f":"Resultados!U28","v":{"v":95665.92247612048,"d":"95,666"}},{"$f":"Resultados!V28","v":{"v":120.79030615671778,"d":"121"}},null,null,"Custo reais da dívida após impostos",{"$nulls":3},{"$f":"'Modelo financeiro'!F16","v":{"v":0.03199230393759884,"d":"3.2%"}}]
[{"$nulls":9},"Equipamento fixo com montagem",{"$f":"Resultados!O12","v":{"v":624861.0334921404,"d":"624,861"}},{"$f":"Resultados!P12","v":{"v":6.248610334921404,"d":"6.25"}},{"$nulls":3},"PIS + COFINS",{"$f":"Resultados!U29","v":{"v":32251.532435088287,"d":"32,252"}},{"$f":"Resultados!V29","v":{"v":40.72163186248521,"d":"41"}},null,null,"ICSD mínimo",{"$nulls":3},{"$f":"'Modelo financeiro'!F17","v":{"v":2.799098520561461,"d":"279.9%"}}]
[null,"1c. CARACTERISTICAS TÉCNICAS",{"$nulls":7},"Equipamento móvel",{"$f":"Resultados!O13","v":{"v":5555.156549429456,"d":"5,555"}},{"$f":"Resultados!P13","v":{"v":0.05555156549429457,"d":"0.06"}},{"$nulls":3},"CSLL + IRPJ",{"$f":"Resultados!U30","v":{"v":63414.390039598315,"d":"63,414"}},{"$f":"Resultados!V30","v":{"v":80.06867429242212,"d":"80"}},null,null,"TIR",{"$nulls":3},{"$f":"'Modelo financeiro'!F18","v":{"v":0.1337500099162212,"d":"13.4%"}}]
[{"$nulls":8},"Custos indiretos de construção e de partida","Custos indiretos",{"$f":"Resultados!O14","v":{"v":142772.3278869544,"d":"142,772"}},{"$f":"Resultados!P14","v":{"v":1.427723278869544,"d":"1.43"}},null,null,"Preço alvo de venda",null,{"$f":"Resultados!U31","v":{"v":431923.0293224174,"d":"431,923"}},{"$f":"Resultados!V31","v":{"v":545.3573602555775,"d":"545"}},null,null,"VPL (Mil R$)",{"$nulls":3},{"$f":"'Modelo financeiro'!F19","v":{"v":9901.690289269402,"d":"9,901.7"}}]
[null,"Categoria","Item","Valor",{"$nulls":5},"Gastos operacionais fase de partida",{"$f":"Resultados!O15","v":{"v":20905.839483173117,"d":"20,906"}},{"$f":"Resultados!P15","v":{"v":0.20905839483173116,"d":"0.21"}},null,null,"Preço provável de venda",null,{"$f":"Resultados!U32","v":{"v":436802,"d":"436,802"}},{"$f":"Resultados!V32","v":{"v":551.5176767676768,"d":"552"}}]
[{"$nulls":8},"Custos financeiros","Custos de estruturação",{"$f":"Resultados!O16","v":{"v":2306.854969285473,"d":"2,307"}},{"$f":"Resultados!P16","v":{"v":0.023068549692854733,"d":"0.02"}},null,null,"Preço de mercado",null,null,{"$f":"Resultados!V33","v":350}]
[null,"Modelo de UTE  escolhido pelo usário",{"$f":"Resultados!C30","v":"100 MW - LFB"},{"$nulls":6},"Juros durante a construção",{"$f":"Resultados!O17","v":{"v":53783.04726512774,"d":"53,783"}},{"$f":"Resultados!P17","v":{"v":0.5378304726512775,"d":"0.54"}}]
[null,"Potência da UTE","instalada",{"$f":"Resultados!D31","v":"110 MW"},{"$nulls":4},"Outros","Capital de giro",{"$f":"Resultados!O18","v":{"v":130951.47071650763,"d":"130,951"}},{"$f":"Resultados!P18","v":{"v":1.3095147071650763,"d":"1.31"}},null,null,"2d. SÍNTESE DO VALOR DA ELETRICIDADE"]
[null,null,"líquida",{"$f":"Resultados!D32","v":"100 MW"},{"$nulls":5},"Reservas",{"$f":"Resultados!O19","v":{"v":42618.959761767,"d":"42,619"}},{"$f":"Resultados!P19","v":{"v":0.42618959761767,"d":"0.43"}}]
[null,"Características de caldeira(s)","Tipo",{"$f":"Resultados!D33","v":"LFB"},{"$nulls":4},"Total",null,{"$f":"Resultados!O20","v":{"v":1205857.6876148628,"d":"1,205,858"}},{"$f":"Resultados!P20","v":{"v":12.05857687614863,"d":"12.06"}},null,null,"Item","Definição","Valor\n (R$/MWh)"]
[null,null,"Características do vapor",{"$f":"Resultados!D34","v":"102bar/505C"}]
[null,null,"Número x vazão",{"$f":"Resultados!D35","v":"2 x 220 t/hora"},{"$nulls":4},"2b. RECURSOS DE FINANCIAMENTO",{"$nulls":5},"Custo variável de produção","Custo variável de operação",{"$f":"Resultados!AB10","v":{"v":165.72076695876913,"d":"166"}}]
[null,"Características de turbogerador(es)","Número x Potência",{"$f":"Resultados!D36","v":"2 x 55MW"},{"$nulls":4},"Preço Alvo"]
[null,"Torre(s) de resfriamento","Capacidade",{"$f":"Resultados!D37","v":"4 x 5.000m³/hora"},{"$nulls":4},"Categoria","Item","Valor\n(mil R$)","Custo de de capital (WACC) real e após impostos"]
[null,"Rendimento energético líquido",null,{"$f":"Resultados!D38","v":{"v":0.299,"d":"29.9%"}},{"$nulls":10},"Custo de produção de caixa","Soma dos custos variável e fixo de operação,\nou seja, total dos custos entrando no cálculo do EBITDA",{"$f":"Resultados!AB13","v":{"v":203.05043146558342,"d":"203"}}]
[null,"Madeira","Umidade média",{"$f":"Resultados!D39","v":{"v":0.4,"d":"40%"}}]
[null,null,"Teor energético",{"$f":"Resultados!D40","v":"2,05 MWh mad / m³"}]
[null,null,"Consumo específico",{"$f":"Resultados!D41","v":"1,62 m³/MWh"},{"$nulls":4},"Dívida financeira","BNDES",{"$f":"Resultados!J28","v":{"v":571934.4534731195,"d":"571,934"}},{"$f":"Resultados!K28","v":{"v":0.03199230393759884,"d":"3.20%"}},null,null,"Custo de produção sem\no financiamento","Soma do custo de produção de caixa e dos investimentos ou seja, total dos custos entrando no cálculo do EBIT",{"$f":"Resultados!AB16","v":{"v":273.186576846132,"d":"273"}}]
[{"$nulls":8},"Capital próprio",null,{"$f":"Resultados!J29","v":{"v":594565.9037877112,"d":"594,566"}},{"$f":"Resultados!K29","v":{"v":0.13,"d":"13.00%"}}]
[null,"1d. PRODUÇÃO ANUAL",{"$nulls":6},"Total",null,{"$f":"Resultados!J30","v":{"v":1166500.3572608307,"d":"1,166,500"}},{"$f":"Resultados!K30","v":{"v":0.08194688305519714,"d":"8.19%"}}]
[{"$nulls":14},"Custo de produção com\na dívida financeira sem o capital próprio","Soma dos custos de produção excluindo o financiamento e do custo da dívida financeira\nou seja, total dos custos entrando no cálculo do EBT",{"$f":"Resultados!AB19","v":{"v":295.6298745548718,"d":"296"}}]
[null,"Item","Prazo de operação","Venda de eletricidade",{"$nulls":4},"Preço Provável"]
[null,null,"(horas/ano)","(GWh/ano)",{"$nulls":4},"Categoria","Item","Valor\n(mil R$)","Custo de de capital (WACC) real e após impostos"]
[null,"Máximo",{"$f":"Resultados!C47","v":{"v":8000,"d":"8,000"}},{"$f":"Resultados!D47","v":800},{"$nulls":10},"Custo de produção com o financiamento","Soma dos custos de produção incluindo a dívida financeira e do custo de capital próprio",{"$f":"Resultados!AB22","v":{"v":424.56705411840244,"d":"425"}}]
[null,"Médio esperado",{"$f":"Resultados!C48","v":{"v":7920,"d":"7,920"}},{"$f":"Resultados!D48","v":792}]
[]
[null,"1e. CONSUMOS ANUAIS",{"$nulls":6},"Dívida financeira","BNDES",{"$f":"Resultados!O28","v":{"v":485149.27139618,"d":"485,149"}},{"$f":"Resultados!P28","v":{"v":0.03199230393759884,"d":"3.20%"}},null,null,"Preço alvo de venda","Soma do custo de produção incluindo o custo de financiamento, das deduções e dos impostos de renda",{"$f":"Resultados!AB25","v":{"v":545.3573602556658,"d":"545"}}]
[{"$nulls":8},"Capital próprio",null,{"$f":"Resultados!O29","v":{"v":720708.4162186829,"d":"720,708"}},{"$f":"Resultados!P29","v":{"v":0.13,"d":"13.00%"}}]
[null,"Item","Consumo de madeira","Área plantada","Consuno de água","Consumo de areia",null,null,"Total",null,{"$f":"Resultados!O30","v":{"v":1205857.6876148628,"d":"1,205,858"}},{"$f":"Resultados!P30","v":{"v":0.09056884421416188,"d":"9.06%"}}]
[null,null,"(mil m³/ano)","(mil ha)","(mil m³/ano)","(mil t/ano)"]
[null,"Máximo",{"$f":"Resultados!C54","v":{"v":1301.4602112432608,"d":"1,301"}},{"$f":"Resultados!D54","v":{"v":36.73569128117581,"d":"36.7"}},{"$f":"Resultados!E54","v":{"v":4000,"d":"4,000"}},{"$f":"Resultados!F54","v":{"v":16,"d":"16.0"}}]
[null,"Médio esperado",{"$f":"Resultados!C55","v":{"v":1288.4456091308282,"d":"1,288"}},{"$f":"Resultados!D55","v":{"v":36.36833436836405,"d":"36.4"}},{"$f":"Resultados!E55","v":{"v":3960,"d":"3,960"}},{"$f":"Resultados!F55","v":{"v":15.84,"d":"15.8"}}]