{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Geral","Informações da propriedade","Captação Hídrica","Parâmetros técnicos médios","Casa de Bombas","Reservatório","Bombeamento","Ferti e Automação de precisão","Sistema de irrigação","Insumos-MDO","Cultura","tab resultados","Graf Resultados","Lista","Benefícios Indiretos","Visualização dos Resultados","Monte-Carlo Cana","Monte-Carlo individual","Fluxo de Caixa","teste"],"not_rendered":{"charts":40,"images":42,"macros":1,"external_links":3,"defined_names":217,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Geral","index":0,"n_rows":36,"n_cols":27,"rows_kept":36,"cut":false,"hidden":false,"merged":[[35,1,35,21]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ATENÇÃO: A ferramenta não está finalizada para uso completamente automatizado e segue em fase de desenvolvimento. Caso tenha interesse no desenvolvimento ou utilização dessa ferramenta, entre em contato por e-mail: fhcampos08@gmail.com"]

{"sheet":"Informações da propriedade","index":1,"n_rows":15,"n_cols":1,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
["Nome da propriedade rural"]
["Cidade"]
["Estado"]
["Coordenadas"]
["Área total (ha)"]
["Área de produção"]
["Área de preservação"]
["Área irrigada (ha/ano)"]
["Empresa"]
["Culturas produzidas"]
["Precipitação Anual Média Local (mm)"]
["Classificação climática de Köppen"]
["Altitude local (m)"]
["Temperatura média anual"]

{"sheet":"Captação Hídrica","index":2,"n_rows":9,"n_cols":14,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Existem quantas fontes de captação hídrica?",null,null,"Fonte 2",null,null,"Fonte 3",null,null,"Fonte 4",null,null,"Fonte 5"]
[null,"Tipo de captação",null,null,"Tipo de captação",null,null,"Tipo de captação",null,null,"Tipo de captação",null,null,"Tipo de captação"]
[null,{"$f":"IF(OR(C3=\"\",C3=Lista!A3),\"Custo\",IF(C3=Lista!$A$2,\"Custo da Formação da Barragem\",\"Custo da Perfuração do Poço\"))","v":"Custo"},null,null,{"$f":"IF(F3=\"\",\"Custo\",IF(F3=Lista!$A$2,\"Custo da Formação da Barragem\",\"Custo da Perfuração do Poço\"))","v":"Custo"},null,null,{"$f":"IF(I3=\"\",\"Custo\",IF(I3=Lista!$A$2,\"Custo da Formação da Barragem\",\"Custo da Perfuração do Poço\"))","v":"Custo"},null,null,{"$f":"IF(L3=\"\",\"Custo\",IF(L3=Lista!$A$2,\"Custo da Formação da Barragem\",\"Custo da Perfuração do Poço\"))","v":"Custo"},null,null,{"$f":"IF(O3=\"\",\"Custo\",IF(O3=Lista!$A$2,\"Custo da Formação da Barragem\",\"Custo da Perfuração do Poço\"))","v":"Custo"}]
[null,"Mão de obra (R$)",null,null,"Mão de obra (R$)",null,null,"Mão de obra (R$)",null,null,"Mão de obra (R$)",null,null,"Mão de obra (R$)"]
[null,"Materiais",null,null,"Materiais",null,null,"Materiais",null,null,"Materiais",null,null,"Materiais"]
[null,"Vida útil esperada do projeto",null,null,"Vida útil esperada do projeto",null,null,"Vida útil esperada do projeto",null,null,"Vida útil esperada do projeto",null,null,"Vida útil esperada do projeto"]
[null,"Outorga (m³/ano)",null,null,"Outorga (m³/ano)",null,null,"Outorga (m³/ano)",null,null,"Outorga (m³/ano)",null,null,"Outorga (m³/ano)"]
[null,"Custo outorga (R$/m³)",null,null,"Custo outorga (R$/m³)",null,null,"Custo outorga (R$/m³)",null,null,"Custo outorga (R$/m³)",null,null,"Custo outorga (R$/m³)"]

{"sheet":"Parâmetros técnicos médios","index":3,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
["Vida útil de um sistema de Barragem"]

{"sheet":"Casa de Bombas","index":4,"n_rows":21,"n_cols":101,"rows_kept":21,"cut":false,"hidden":false,"merged":[[12,1,12,2],[16,1,16,2]]}
[]
[null,"Quantidade de Moto-Bombas"]
[null,{"$f":"IF(C2>1,\"As bombas possuem a mesma especificação?*\",\"\")","v":""}]
[null,null,null,"Bomba 2","Bomba 3","Bomba 4","Bomba 5","Bomba 6","Bomba 7","Bomba 8","Bomba 9","Bomba 10","Bomba 11","Bomba 12","Bomba 13","Bomba 14","Bomba 15","Bomba 16","Bomba 17","Bomba 18","Bomba 19","Bomba 20","Bomba 21","Bomba 22","Bomba 23","Bomba 24","Bomba 25","Bomba 26","Bomba 27","Bomba 28","Bomba 29","Bomba 30","Bomba 31","Bomba 32","Bomba 33","Bomba 34","Bomba 35","Bomba 36","Bomba 37","Bomba 38","Bomba 39","Bomba 40","Bomba 41","Bomba 42","Bomba 43","Bomba 44","Bomba 45","Bomba 46","Bomba 47","Bomba 48","Bomba 49","Bomba 50","Bomba 51","Bomba 52","Bomba 53","Bomba 54","Bomba 55","Bomba 56","Bomba 57","Bomba 58","Bomba 59","Bomba 60","Bomba 61","Bomba 62","Bomba 63","Bomba 64","Bomba 65","Bomba 66","Bomba 67","Bomba 68","Bomba 69","Bomba 70","Bomba 71","Bomba 72","Bomba 73","Bomba 74","Bomba 75","Bomba 76","Bomba 77","Bomba 78","Bomba 79","Bomba 80","Bomba 81","Bomba 82","Bomba 83","Bomba 84","Bomba 85","Bomba 86","Bomba 87","Bomba 88","Bomba 89","Bomba 90","Bomba 91","Bomba 92","Bomba 93","Bomba 94","Bomba 95","Bomba 96","Bomba 97","Bomba 98","Bomba 99"]
[null,"Potência (cv)"]
[null,"Modelo"]
[null,"Altura manométrica (m)"]
[null,"Rendimento"]
[null,"Lâmina total aplicada na safra"]
[null,"Custo unitário por bomba (R$)"]
[null,"Vida útil (anos)"]
[null,"Não sei informar a vida útil (caixa)"]
[null,"Custo da contrução da casa de bombas",null,null,false]
[null,"Mão de obra (R$)"]
[null,{"$f":"IF(E13=TRUE,\"-\",\"Materiais\")","v":"Materiais"}]
[null,"Vida útil da construção (anos)"]
[null,"Energia elétrica"]
[null,"Método de fornecimento de energia"]
[null,"Consumo elétrico anual estimado (kWh/ano)"]
[null,{"$f":"IF(C18<>\"Própria (energia gerada na propriedade)\",\"Custo da energia elétrica (R$/kWh)\",\"Custo da venda de energia elétrica (R$/kWh)\")","v":"Custo da energia elétrica (R$/kWh)"}]
[null,"Custo estimado com demanda contratada (R$/ano)"]

{"sheet":"Reservatório","index":5,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[[9,1,9,2],[4,1,4,2]]}
[]
[null,"Tipo de reservatório"]
[null,"Área ocupada pelo reservatório"]
[null,"Volume do reservatório"]
[null,"Custo de construção do reservatório"]
[null,"Mão de obra (R$)"]
[null,{"$f":"IF(F6=TRUE,\"-\",\"Materiais\")","v":"Materiais"}]
[null,"Distância do Reservatório à Casa de bombas"]
[null,"Inclinação"]
[null,"Custo de instalação da tubulação Bomba->Reservatório"]
[null,"Mão de obra (R$)"]
[null,{"$f":"IF(F11=TRUE,\"-\",\"Materiais\")","v":"Materiais"}]

{"sheet":"Bombeamento","index":6,"n_rows":19,"n_cols":101,"rows_kept":19,"cut":false,"hidden":false,"merged":[[12,1,12,2]]}
[]
[null,"Quantidade de Bombas Necessárias"]
[null,"As bombas possuem a mesma especificação?"]
[null,null,"Bomba 1","Bomba 2","Bomba 3","Bomba 4","Bomba 5","Bomba 6","Bomba 7","Bomba 8","Bomba 9","Bomba 10","Bomba 11","Bomba 12","Bomba 13","Bomba 14","Bomba 15","Bomba 16","Bomba 17","Bomba 18","Bomba 19","Bomba 20","Bomba 21","Bomba 22","Bomba 23","Bomba 24","Bomba 25","Bomba 26","Bomba 27","Bomba 28","Bomba 29","Bomba 30","Bomba 31","Bomba 32","Bomba 33","Bomba 34","Bomba 35","Bomba 36","Bomba 37","Bomba 38","Bomba 39","Bomba 40","Bomba 41","Bomba 42","Bomba 43","Bomba 44","Bomba 45","Bomba 46","Bomba 47","Bomba 48","Bomba 49","Bomba 50","Bomba 51","Bomba 52","Bomba 53","Bomba 54","Bomba 55","Bomba 56","Bomba 57","Bomba 58","Bomba 59","Bomba 60","Bomba 61","Bomba 62","Bomba 63","Bomba 64","Bomba 65","Bomba 66","Bomba 67","Bomba 68","Bomba 69","Bomba 70","Bomba 71","Bomba 72","Bomba 73","Bomba 74","Bomba 75","Bomba 76","Bomba 77","Bomba 78","Bomba 79","Bomba 80","Bomba 81","Bomba 82","Bomba 83","Bomba 84","Bomba 85","Bomba 86","Bomba 87","Bomba 88","Bomba 89","Bomba 90","Bomba 91","Bomba 92","Bomba 93","Bomba 94","Bomba 95","Bomba 96","Bomba 97","Bomba 98","Bomba 99"]
[null,{"$f":"IF(C2>1, \"Potência por bomba\", \"Potencia\")","v":"Potencia"}]
[null,"Modelo"]
[null,"Altura manométrica"]
[null,"Rendimento"]
[null,"Lâmina total aplicada na safra"]
[null,"Custo do equipamento (R$)"]
[null,"Vida útil esperada (anos)"]
[null,"Não sei informar a vida útil (caixa)"]
[null,"Sistema de Filtragem"]
[null,"Possui Filtragem?"]
[null,"Tipo de filtro"]
[null,"Quantidade de Filtros"]
[null,"Preço Unitário (R$ por filtro)"]
[null,"Custo anual de Manutenção (R$/ano)"]
[null,"Vida útil esperada (anos)"]

{"sheet":"Ferti e Automação de precisão","index":7,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":true,"merged":[[5,1,5,2],[8,1,8,2],[5,4,5,5],[8,4,8,5]]}
[]
[null,"Há fertirrigação?"]
[null,"Possui sistema de automação para irrigação de precisão?"]
[]
[]
[null,{"$f":"IF('Ferti e Automação de precisão'!C2=\"sim\",\"Custos Fertirrigação\",\"\")","v":""},null,null,{"$f":"IF('Ferti e Automação de precisão'!C3=\"sim\",\"Custos Automação\",\"\")","v":""}]
[null,{"$f":"IF('Ferti e Automação de precisão'!$C$2=\"sim\",\"Investimento inicial em equipamentos\",\"\")","v":""},null,null,{"$f":"IF('Ferti e Automação de precisão'!$C$3=\"sim\",\"Investimento inicial em equipamentos\",\"\")","v":""}]
[null,{"$f":"IF('Ferti e Automação de precisão'!$C$2=\"sim\",\"Vida útil esperada\",\"\")","v":""},null,null,{"$f":"IF('Ferti e Automação de precisão'!$C$3=\"sim\",\"Vida útil esperada\",\"\")","v":""}]
[null,{"$f":"IF('Ferti e Automação de precisão'!$C$2=\"sim\",\"Custos operacionais\",\"\")","v":""},null,null,{"$f":"IF('Ferti e Automação de precisão'!$C$3=\"sim\",\"Custos operacionais\",\"\")","v":""}]
[null,{"$f":"IF('Ferti e Automação de precisão'!$C$2=\"sim\",\"Tipo de insumo aplicado\",\"\")","v":""},null,null,{"$f":"IF('Ferti e Automação de precisão'!$C$3=\"sim\",\"Custo anual da mão-de-obra\",\"\")","v":""}]
[null,{"$f":"IF('Ferti e Automação de precisão'!$C$2=\"sim\",\"Quantidade aplicada por ano\",\"\")","v":""}]
[null,{"$f":"IF('Ferti e Automação de precisão'!$C$2=\"sim\",\"Preço insumo\",\"\")","v":""}]
[null,{"$f":"IF('Ferti e Automação de precisão'!$C$2=\"sim\",\"Custo anual da mão-de-obra\",\"\")","v":""}]

{"sheet":"Sistema de irrigação","index":8,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[[22,1,22,2],[7,1,7,2],[11,1,11,2],[21,1,21,2],[26,1,26,2],[15,1,15,2]]}
[]
[null,"Sistema de irrigação"]
[null,"Unfirmidade de aplicação (%)"]
[null,"Frequência de irrigação no ano (meses)"]
[null,"Frequência de irrigação no dia (horas)"]
[null,"Eficiência de aplicação de água do sistema (%)"]
[null,"Eficiência operacional (horas trabalhadas/horas paradas, %)"]
[null,"Custos fixo sistema"]
[null,"Valor Presente total de aquisição do equipamento completo (R$)"]
[null,"Valor residual do equipamento (R$)"]
[null,"Vida útil (anos)"]
[null,"Custos de montagem"]
[null,"Custo de transporte do equipamento (R$)"]
[null,"Mão de obra montagem (R$)"]
[null,"Abertura de valas adutoras (R$)"]
[null,"Custo de projeto"]
[null,"Planejamento e dimensionamento do projeto (R$)"]
[null,"Construção da rede elétrica"]
[null,"Mão de obra (R$)"]
[null,"Materiais (R$)"]
[null,"Vida útil (anos)"]
[null,"Manutenção"]
[null,"Custos da construção da oficina de manutenção"]
[null,"Mão de obra (R$)"]
[null,"Materiais (R$)"]
[null,"Vida util da oficina (anos)"]
[null,"Custos operacionais"]
[null,"Materiais e equipamentos de reposição (R$/ano)"]
[null,"Serviços (MDO e/ou terceiros, R$/ano)"]
[null,"Porecentagem sobre o custo do equipamento (%)",0.02]

{"sheet":"Insumos-MDO","index":9,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,1],[1,3,1,4],[2,3,2,4],[6,3,6,4],[19,0,19,1]]}
[]
["Insumos",null,null,"Mão de obra"]
["Diesel",null,null,"Líderes"]
["Total gasto (L/ano)",null,null,"Quantidade de Trabalhadores"]
["Preço unitário (R$/litro)",null,null,"Dias de Trabalho no ano (dias)"]
["Consumo (L/h trabalhada)",null,null,"Montante gasto com salários (R$/ano)"]
["Lubrificantes",null,null,"Operadores"]
["Total gasto (L/ano)",null,null,"Quantidade de Trabalhadores"]
["Preço unitário (R$/litro)",null,null,"Dias de Trabalho no ano (dias)"]
["Consumo (L/h trabalhada)",null,null,"Montante gasto com salários (R$/ano)"]
["Gasolina ",null,null,"Motoristas"]
["Total gasto (L/ano)",null,null,"Quantidade de Trabalhadores"]
["Preço unitário (R$/litro)",null,null,"Dias de Trabalho no ano (dias)"]
["Consumo (L/h trabalhada)",null,null,"Montante gasto com salários (R$/ano)"]
["Água ",null,null,"Tratoristas"]
["Preço unitário (R$/m³)",null,null,"Quantidade de Trabalhadores"]
["Consumo (m³/ano)",null,null,"Dias de Trabalho no ano (dias)"]
["Outros (ex: reposição de peças/ limpeza do sistema) ",null,null,"Montante gasto com salários (R$/ano)"]
["Total gasto (R$/ano)"]
["Energia Elétrica - PREENCHER EM \"CASA DE BOMBAS\""]
["Consumo (kWh/ano)"]
["Preço de venda da energia elétrica (R$/MWh)"]

{"sheet":"Cultura","index":10,"n_rows":24,"n_cols":422,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Quantidades de Culturas irrigadas"]
[null,"As culturas (anuais) são irrigadas em sucessão na mesma área?"]
[null,"Quantidade de áreas irrigadas"]
[null,null,"Área 1","Área 2","Área 3","Área 4","Área 5","Área 6","Área 7","Área 8","Área 9","Área 10","Área 11","Área 12","Área 13","Área 14","Área 15","Área 16","Área 17","Área 18","Área 19","Área 20","Área 21","Área 22","Área 23","Área 24","Área 25","Área 26","Área 27","Área 28","Área 29","Área 30","Área 31","Área 32","Área 33","Área 34","Área 35","Área 36","Área 37","Área 38","Área 39","Área 40","Área 41","Área 42","Área 43","Área 44","Área 45","Área 46","Área 47","Área 48","Área 49","Área 50","Área 51","Área 52","Área 53","Área 54","Área 55","Área 56","Área 57","Área 58","Área 59","Área 60","Área 61","Área 62","Área 63","Área 64","Área 65","Área 66","Área 67","Área 68","Área 69","Área 70","Área 71","Área 72","Área 73","Área 74","Área 75","Área 76","Área 77","Área 78","Área 79","Área 80","Área 81","Área 82","Área 83","Área 84","Área 85","Área 86","Área 87","Área 88","Área 89","Área 90","Área 91","Área 92","Área 93","Área 94","Área 95","Área 96","Área 97","Área 98","Área 99","Área 100","Área 101","Área 102","Área 103","Área 104","Área 105","Área 106","Área 107","Área 108","Área 109","Área 110","Área 111","Área 112","Área 113","Área 114","Área 115","Área 116","Área 117","Área 118","Área 119","Área 120","Área 121","Área 122","Área 123","Área 124","Área 125","Área 126","Área 127","Área 128","Área 129","Área 130","Área 131","Área 132","Área 133","Área 134","Área 135","Área 136","Área 137","Área 138","Área 139","Área 140","Área 141","Área 142","Área 143","Área 144","Área 145","Área 146","Área 147","Área 148","Área 149","Área 150","Área 151","Área 152","Área 153","Área 154","Área 155","Área 156","Área 157","Área 158","Área 159","Área 160","Área 161","Área 162","Área 163","Área 164","Área 165","Área 166","Área 167","Área 168","Área 169","Área 170","Área 171","Área 172","Área 173","Área 174","Área 175","Área 176","Área 177","Área 178","Área 179","Área 180","Área 181","Área 182","Área 183","Área 184","Área 185","Área 186","Área 187","Área 188","Área 189","Área 190","Área 191","Área 192","Área 193","Área 194","Área 195","Área 196","Área 197","Área 198","Área 199","Área 200","Área 201","Área 202","Área 203","Área 204","Área 205","Área 206","Área 207","Área 208","Área 209","Área 210","Área 211","Área 212","Área 213","Área 214","Área 215","Área 216","Área 217","Área 218","Área 219","Área 220","Área 221","Área 222","Área 223","Área 224","Área 225","Área 226","Área 227","Área 228","Área 229","Área 230","Área 231","Área 232","Área 233","Área 234","Área 235","Área 236","Área 237","Área 238","Área 239","Área 240","Área 241","Área 242","Área 243","Área 244","Área 245","Área 246","Área 247","Área 248","Área 249","Área 250","Área 251","Área 252","Área 253","Área 254","Área 255","Área 256","Área 257","Área 258","Área 259","Área 260","Área 261","Área 262","Área 263","Área 264","Área 265","Área 266","Área 267","Área 268","Área 269","Área 270","Área 271","Área 272","Área 273","Área 274","Área 275","Área 276","Área 277","Área 278","Área 279","Área 280","Área 281","Área 282","Área 283","Área 284","Área 285","Área 286","Área 287","Área 288","Área 289","Área 290","Área 291","Área 292","Área 293","Área 294","Área 295","Área 296","Área 297","Área 298","Área 299","Área 300","Área 301","Área 302","Área 303","Área 304","Área 305","Área 306","Área 307","Área 308","Área 309","Área 310","Área 311","Área 312","Área 313","Área 314","Área 315","Área 316","Área 317","Área 318","Área 319","Área 320","Área 321","Área 322","Área 323","Área 324","Área 325","Área 326","Área 327","Área 328","Área 329","Área 330","Área 331","Área 332","Área 333","Área 334","Área 335","Área 336","Área 337","Área 338","Área 339","Área 340","Área 341","Área 342","Área 343","Área 344","Área 345","Área 346","Área 347","Área 348","Área 349","Área 350","Área 351","Área 352","Área 353","Área 354","Área 355","Área 356","Área 357","Área 358","Área 359","Área 360","Área 361","Área 362","Área 363","Área 364","Área 365","Área 366","Área 367","Área 368","Área 369","Área 370","Área 371","Área 372","Área 373","Área 374","Área 375","Área 376","Área 377","Área 378","Área 379","Área 380","Área 381","Área 382","Área 383","Área 384","Área 385","Área 386","Área 387","Área 388","Área 389","Área 390","Área 391","Área 392","Área 393","Área 394","Área 395","Área 396","Área 397","Área 398","Área 399","Área 400","Área 401","Área 402","Área 403","Área 404","Área 405","Área 406","Área 407","Área 408","Área 409","Área 410","Área 411","Área 412","Área 413","Área 414","Área 415","Área 416","Área 417","Área 418","Área 419","Área 420"]
[null,{"$f":"IF(AND([2]Cultura!$B$3<>\"10+\",[2]Cultura!$B$3>1),\"Tamanho (ha)\",\"Tamanho total (ha)\")","v":"Tamanho (ha)"}]
[null,"Nome da área"]
[null,"Lâmina anual aplicada (mm)"]
[null,"Culturas irrigadas"]
[null,"Variedade"]
[null,{"$f":"IF($B$8=[2]Lista!$K$1,\"Produtividade esperada sequeiro (t/ha)\",IF($B$8=[2]Lista!$K$2,\"Produtividade esperada sequeiro (sacas/ha)\",\"Produtividade esperada sequeiro (kg/ha)\"))","v":"Produtividade esperada sequeiro (kg/ha)"}]
[null,{"$f":"IF($B$8=[2]Lista!$K$1,\"Produtividade esperada irrigado (t/ha)\",IF($B$8=[2]Lista!$K$2,\"Produtividade esperada irrigado (sacas/ha)\",\"Produtividade esperada irrigado (kg/ha)\"))","v":"Produtividade esperada irrigado (kg/ha)"}]
[null,"Qualidade esperada irrigado (Kg ATR/t cana)"]
[null,"Longevidade esperada Sequeiro (anos)"]
[null,"\"Longevidade esperada Irrigado (anos)\""]
[null,"Custo de formação do canavial ou Citricultura (R$/ha)"]
[null,"Ganho de produtividade esperado",null,null,null,null,null,null,{"$f":"I12-I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP12-BP11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB12-EB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN12-GN11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ12-IZ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LL12-LL11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NX12-NX11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF($C$8=Lista!$K$1,\"Preço do ATR (R$/kg)\",IF($C$8=Lista!$K$2,\"Preço da saca (R$/saca)\",\"Preço de venda da cultura (R$/kg)\"))","v":"Preço de venda da cultura (R$/kg)"}]
[null,"EvapoTranspiração da Cultura média no ano"]
[null,"Precipitação anual média local"]
[]
[null,"Preço médio ATR na safra (R$ / Kg ATR)"]
[null,"Qualidade média cana (Kg ATR / ton)"]
[null,"Preço cana (R$/ton)"]

{"sheet":"tab resultados","index":11,"n_rows":63,"n_cols":165,"rows_kept":63,"cut":false,"hidden":true,"merged":[[17,9,18,9],[17,16,17,18],[17,45,18,45],[17,46,17,48],[17,30,18,30],[17,31,17,33],[17,36,17,38],[17,35,18,35],[17,40,18,40],[17,41,17,43],[17,26,17,28],[17,25,18,25],[17,10,18,10],[17,12,18,12],[17,13,18,13],[17,11,18,11],[30,50,30,54],[52,159,52,160],[47,137,47,140],[47,142,47,145],[47,147,47,150],[47,153,47,156],[38,127,38,130]]}
["Taxa de juros",{"$f":"'Fluxo de Caixa'!V1","v":5.5600905162694003E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desconto grupo A atual",null,"Desconto grupo A futuro",null,null,"Aumento sobre a tarifa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0.02,{"$f":"Q2-S2","v":0.08},{"$f":"1-T2","v":0.92},{"$f":"1/U2","v":1.0869565217391304}]
["Dados por cultura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desconto grupo B atual",null,"Desconto grupo B futuro"]
["Cultura","Cana","Soja","Citros","Milho","Outras (genérico)",{"$error":"#N/A"},"Total",null,null,null,null,null,null,null,null,0.3,null,0.06,{"$f":"Q4-S4","v":0.24},{"$f":"1-T4","v":0.76},{"$f":"1/U4","v":1.3157894736842106}]
["Qtd Áreas Irrigadas",{"$f":"COUNTIF(Cultura!9:9,'tab resultados'!B4)","v":0},{"$f":"COUNTIF(Cultura!9:9,'tab resultados'!C4)","v":0},{"$f":"COUNTIF(Cultura!9:9,'tab resultados'!D4)","v":0},{"$f":"COUNTIF(Cultura!9:9,'tab resultados'!E4)","v":0},{"$f":"COUNTIF(Cultura!9:9,'tab resultados'!F4)","v":0},{"$f":"COUNTIF(Cultura!9:9,'tab resultados'!G4)","v":0},{"$f":"SUM(B5:G5)","v":0}]
["Lâmina total",{"$f":"SUMIF(Cultura!9:9,'tab resultados'!B4,Cultura!8:8)","v":0},{"$f":"SUMIF(Cultura!9:9,'tab resultados'!C4,Cultura!8:8)","v":0},{"$f":"SUMIF(Cultura!9:9,'tab resultados'!D4,Cultura!8:8)","v":0},{"$f":"SUMIF(Cultura!9:9,'tab resultados'!E4,Cultura!8:8)","v":0},{"$f":"SUMIF(Cultura!9:9,'tab resultados'!F4,Cultura!8:8)","v":0},{"$f":"SUMIF(Cultura!9:9,\"\",Cultura!8:8)","v":0},{"$f":"SUM(B6:G6)","v":0}]
["Área total",{"$f":"SUMIF(Cultura!9:9,'tab resultados'!B4,Cultura!6:6)","v":0},{"$f":"SUMIF(Cultura!9:9,'tab resultados'!C4,Cultura!6:6)","v":0},{"$f":"SUMIF(Cultura!9:9,'tab resultados'!D4,Cultura!6:6)","v":0},{"$f":"SUMIF(Cultura!9:9,'tab resultados'!E4,Cultura!6:6)","v":0},{"$f":"SUMIF(Cultura!9:9,'tab resultados'!F4,Cultura!6:6)","v":0},{"$f":"SUMIF(Cultura!9:9,'tab resultados'!G4,Cultura!6:6)","v":0},0]
["Excedente de produção",{"$f":"ExcedProd(B4)","v":0},{"$f":"ExcedProd(C4)","v":0},{"$f":"ExcedProd(D4)","v":0},{"$f":"ExcedProd(E4)","v":0},{"$f":"ExcedProd(F4)","v":0},{"$f":"IFERROR(ExcedProd(),0)","v":0},0]
["Preço de venda",{"$f":"IFERROR(AVERAGEIF(Cultura!9:9,'tab resultados'!B4,Cultura!18:18),0)","v":0},{"$f":"IFERROR(AVERAGEIF(Cultura!9:9,'tab resultados'!C4,Cultura!18:18),0)","v":0},{"$f":"IFERROR(AVERAGEIF(Cultura!9:9,'tab resultados'!D4,Cultura!18:18),0)","v":0},{"$f":"IFERROR(AVERAGEIF(Cultura!9:9,'tab resultados'!E4,Cultura!18:18),0)","v":0},{"$f":"IFERROR(AVERAGEIF(Cultura!9:9,'tab resultados'!F4,Cultura!18:18),0)","v":0},{"$f":"IFERROR(AVERAGEIF(Cultura!9:9,'tab resultados'!G4,Cultura!18:18),0)","v":0},{"$f":"SUM(B9:G9)","v":0}]
["Receita",{"$f":"B8*B9","v":0},{"$f":"C8*C9","v":0},0,0,0,{"$f":"G8*G9","v":0},{"$f":"SUM(B10:G10)","v":0}]
["Aumento de produtividade",{"$f":"IFERROR(B8/B7,0)","v":0},{"$f":"IFERROR(C8/C7,0)","v":0},0,0,0,0,0]
["Produtividade Sequeiro",{"$f":"AVERAGEIF(Cultura!$9:$9,'tab resultados'!B$4,Cultura!11:11)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Cultura!$9:$9,'tab resultados'!C$4,Cultura!11:11)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Cultura!$9:$9,'tab resultados'!D$4,Cultura!11:11)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Cultura!$9:$9,'tab resultados'!E$4,Cultura!11:11)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Cultura!$9:$9,'tab resultados'!F$4,Cultura!11:11)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Cultura!$9:$9,'tab resultados'!G$4,Cultura!11:11)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(B12:E12)","v":{"$error":"#DIV/0!"}}]
["Produtividade Irrigado",{"$f":"SUMPRODUCT(Cultura!C12:H12,Cultura!C6:H6)/AreaCana","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Cultura!$9:$9,'tab resultados'!C$4,Cultura!12:12)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Cultura!$9:$9,'tab resultados'!D$4,Cultura!12:12)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Cultura!$9:$9,'tab resultados'!E$4,Cultura!12:12)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(B13:G13)","v":{"$error":"#DIV/0!"}}]
["Receita Sequeiro",{"$f":"B12*B7*B9","v":{"$error":"#DIV/0!"}},{"$f":"C12*C7*C9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"F12*AreaCana*PreVenCana","v":{"$error":"#DIV/0!"}},{"$f":"G12*AreaCana*PreVenCana","v":{"$error":"#DIV/0!"}},{"$f":"SUM(B14:E14)","v":{"$error":"#DIV/0!"}},null,".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
["Receita Irrigado",{"$f":"B13*B7*B9","v":{"$error":"#DIV/0!"}},{"$f":"C13*C7*C9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"SUM(B15:E15)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,"Tabela custo fixo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rateio custo fixo por cultura",null,null,null,null,"Rateio custo fixo por cultura",null,null,null,null,"Rateio custo fixo por cultura",null,null,null,null,"Rateio custo fixo por cultura",null,null,null,null,"Rateio custo fixo por cultura"]
[null,"Produtivdade","Receita",null,null,null,null,null,null,"Origem","Investimento inicial (R$)","Valor Residual","Inicial menos residual","Vida Util (anos)",null,null,"Anual",null,null,"%","Tabela Custo de Capital",null,null,null,null,"Cana","Anual",null,null,null,"Soja","Anual",null,null,null,"Citros","Anual",null,null,null,"Milho","Anual",null,null,null,"Outras","Anual"]
["Sequeiro",{"$f":"B12","v":{"$error":"#DIV/0!"}},{"$f":"B14","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","ha","mm",null,null,"Total","/ha","/mm",null,null,"Total","ha","mm",null,null,"Total","ha","mm",null,null,"Total","ha","mm",null,null,"Total","ha","mm",null,null,"Total","ha","mm"]
["Irrigado",{"$f":"B13","v":{"$error":"#DIV/0!"}},{"$f":"B15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Tubulação",{"$f":"4900000","v":4900000},0,{"$f":"K20","v":4900000},20,null,"Tubulação",{"$f":"M20/N20","v":245000},{"$f":"Q20/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"Q20/$H$6","v":{"$error":"#DIV/0!"}},{"$f":"Q20/CFixoAnualTotal","v":{"$error":"#DIV/0!"}},"Tubulação",{"$f":"K20*$B$1","v":272444.43529720063},{"$f":"V20/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"V20/$H$6","v":{"$error":"#DIV/0!"}},null,"Captação Hídrica",{"$f":"Q20*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Captação Hídrica",{"$f":"Q20*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Captação Hídrica",{"$f":"Q20*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Captação Hídrica",{"$f":"Q20*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Captação Hídrica",{"$f":"Q20*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"R20*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Sequeiro","Irrigado",null,null,null,null,null,null,"Oficina de irrigação",{"$f":"'Sistema de irrigação'!C24","v":0},0,{"$f":"K21","v":0},{"$f":"'Sistema de irrigação'!C26","v":0},null,"Oficina de irrigação",{"$f":"M21/N21","v":{"$error":"#DIV/0!"}},{"$f":"Q21/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"Q21/$H$6","v":{"$error":"#DIV/0!"}},null,"Oficina de irrigação",0,{"$f":"V21/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"V21/$H$6","v":{"$error":"#DIV/0!"}},null,"Oficina de irrigação",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Produtivdade",{"$f":"B12","v":{"$error":"#DIV/0!"}},{"$f":"B13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Tratores e retroescavadeira",{"$f":"150000*5+260000","v":1010000},{"$f":"0.15*K22","v":151500},{"$f":"K22-L22","v":858500},{"$f":"20","v":20},null,"Tratores e retroescavadeira",{"$f":"M22/N22","v":42925},{"$f":"Q22/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"Q22/$H$6","v":{"$error":"#DIV/0!"}},null,"Tratores e retroescavadeira",{"$f":"K22*$B$1","v":56156.914214320946},{"$f":"V22/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"V22/$H$6","v":{"$error":"#DIV/0!"}},null,"Tratores e retroescavadeira"]
["Receita por hectare",{"$f":"B14/AreaCana","v":{"$error":"#DIV/0!"}},{"$f":"B15/AreaCana","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Casa de Bombas",{"$f":"'Casa de Bombas'!C10*'Casa de Bombas'!C2+'Casa de Bombas'!C14","v":0},{"$f":"0","v":0},{"$f":"K23","v":0},20,null,"Casa de Bombas",{"$f":"M23/N23","v":0},{"$f":"Q23/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Casa de Bombas",0,{"$f":"V23/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Casa de Bombas",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Casa de Bombas",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Casa de Bombas",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Casa de Bombas",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Casa de Bombas",{"$f":"Q23*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"Aparelho de irrigação",{"$f":"'Sistema de irrigação'!C9","v":0},{"$f":"'Sistema de irrigação'!C10","v":0},{"$f":"IFERROR(IF('Sistema de irrigação'!C10<>\"\",'Sistema de irrigação'!C9-'Sistema de irrigação'!C10,'Sistema de irrigação'!C9*(1-VLOOKUP('Sistema de irrigação'!C2,Lista!I1:J4,2,FALSE))),'Sistema de irrigação'!C9*(1-VLOOKUP('Sistema de irrigação'!C2,Lista!I1:J4,2,FALSE)))","v":{"$error":"#N/A"}},20,null,"Sistema de irrigação",{"$f":"M24/N24","v":{"$error":"#N/A"}},{"$f":"Q24/'Informações da propriedade'!$B$9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"Sistema de irrigação",0,{"$f":"V24/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sistema de irrigação",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"Sistema de irrigação",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"Sistema de irrigação",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"Sistema de irrigação",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"Sistema de irrigação",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,"Planejamento do projeto",{"$f":"'Sistema de irrigação'!C17","v":0},null,{"$f":"K25","v":0},20,null,"Planejamento do projeto",{"$f":"M25/N25","v":0},{"$f":"Q25/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Planejamento do projeto",0,{"$f":"V25/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Planejamento do projeto",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"Transporte e montagem",{"$f":"SUM('Sistema de irrigação'!C13:C14)","v":0},0,{"$f":"K26","v":0},20,null,"Transporte e montagem",{"$f":"M26/N26","v":0},{"$f":"Q26/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"Q26/$H$6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"Transporte e montagem",0,{"$f":"V26/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Transporte e montagem",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transporte e montagem",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transporte e montagem",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transporte e montagem",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transporte e montagem",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"Abertura de valas",{"$f":"'Sistema de irrigação'!C15","v":0},{"$f":"0","v":0},{"$f":"K27","v":0},20,null,"Abertura de valas",0,{"$f":"Q27/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Abertura de valas",0,{"$f":"V27/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Abertura de valas",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Abertura de valas",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Abertura de valas",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Abertura de valas",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Abertura de valas",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"."]
[null,null,null,null,null,null,null,null,null,"Custo do Capital",0,{"$f":"0","v":0},0,0,null,"Custo do Capital",{"$f":"V29","v":328601.34951152158},{"$f":"Q28/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Custo do Capital",0,{"$f":"V28/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"V28/$H$6","v":{"$error":"#DIV/0!"}},null,"Custo do Capital",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Custo do Capital",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Custo do Capital",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Custo do Capital",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Custo do Capital",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K20:K27)","v":5910000},null,{"$f":"SUM(M20:M28)","v":{"$error":"#N/A"}},0,null,"Total",{"$f":"SUM(Q20:Q28)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R20:R28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Total",328601.34951152158,{"$f":"V29/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Total",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"Depreciação",null,null,null,null,null,null,{"$f":"SUM(Q20:Q27)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(R20:R27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"SUM(V20:V27)","v":328601.34951152158},{"$f":"SUM(W20:W27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"SUM(AA20:AA27)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AB20:AB27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"SUM(AF20:AF27)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AG20:AG27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"SUM(AK20:AK27)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL20:AL27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"SUM(AP20:AP27)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AQ20:AQ27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"SUM(AU20:AU27)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AV20:AV27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,"Outros",null,null,null,null,null,null,null,{"$f":"SUM(R26,R25,R23,R21)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tabela Custo Operacional do Sistema de Irrigação",null,null,null,null,null,"Custo Operacional por Cultura",null,null,null,null,"Custo Operacional por Cultura",null,null,null,null,"Custo Operacional por Cultura",null,null,null,null,"Custo Operacional por Cultura",null,null,null,null,"Custo Operacional por Cultura",null,null,null,null,"Custo Operacional por Cultura"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor anual","/ha","/mm","Participação (%)",null,"Cana","Valor anual","/ha","/mm",null,"Soja","Valor anual","/ha","/mm",null,"Citros","Valor anual","/ha","/mm",null,"Milho","Valor anual","/ha","/mm",null,"Outras","Valor anual","/ha","/mm",null,"Não informada","Valor anual","/ha","/mm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energia elétrica",{"$f":"'Casa de Bombas'!C19*'Casa de Bombas'!C20","v":0},{"$f":"AZ33/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"AZ33/LamTotal","v":{"$error":"#DIV/0!"}},{"$f":"AZ33/COpAnualTotal","v":{"$error":"#DIV/0!"}},null,"Consumo eletricidade",{"$f":"$AZ$33*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$33*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$33*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Consumo eletricidade",{"$f":"$AZ$33*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$33*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$33*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Consumo eletricidade",{"$f":"$AZ$33*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$33*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$33*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Consumo eletricidade",{"$f":"$AZ$33*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$33*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$33*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Consumo eletricidade",{"$f":"$AZ$33*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$33*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$33*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Consumo eletricidade",{"$f":"$AZ$33*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$33*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$33*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demanda elétrica",{"$f":"'Casa de Bombas'!C21","v":0},0,0,0,null,"Demanda elétrica",{"$f":"$AZ$34*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$34*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$34*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Demanda elétrica",{"$f":"$AZ$34*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$34*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$34*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Demanda elétrica",{"$f":"$AZ$34*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$34*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$34*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Demanda elétrica",{"$f":"$AZ$34*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$34*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$34*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Demanda elétrica",{"$f":"$AZ$34*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$34*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$34*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Demanda elétrica",{"$f":"$AZ$34*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$34*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$34*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manutenção",{"$f":"SUM('Sistema de irrigação'!C28:C29)","v":0},{"$f":"AZ35/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"AZ35/LamTotal","v":{"$error":"#DIV/0!"}},{"$f":"AZ35/COpAnualTotal","v":{"$error":"#DIV/0!"}},null,"Manutenção",{"$f":"$AZ$35*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$35*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$35*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Manutenção",{"$f":"$AZ$35*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$35*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$35*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Manutenção",{"$f":"$AZ$35*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$35*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$35*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Manutenção",{"$f":"$AZ$35*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$35*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$35*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Manutenção",{"$f":"$AZ$35*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$35*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$35*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Manutenção",{"$f":"$AZ$35*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$35*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$35*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mão-de-obra",{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)","v":0},{"$f":"AZ36/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"AZ36/LamTotal","v":{"$error":"#DIV/0!"}},{"$f":"AZ36/COpAnualTotal","v":{"$error":"#DIV/0!"}},null,"Mão-de-obra",{"$f":"$AZ$36*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$36*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$36*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Mão-de-obra",{"$f":"$AZ$36*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$36*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$36*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Mão-de-obra",{"$f":"$AZ$36*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$36*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$36*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Mão-de-obra",{"$f":"$AZ$36*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$36*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$36*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Mão-de-obra",{"$f":"$AZ$36*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$36*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$36*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Mão-de-obra",{"$f":"$AZ$36*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$36*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$36*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel e lub.",{"$f":"'Insumos-MDO'!$B$24","v":0},{"$f":"AZ37/'Informações da propriedade'!$B$9","v":{"$error":"#DIV/0!"}},{"$f":"AZ37/LamTotal","v":{"$error":"#DIV/0!"}},{"$f":"AZ37/COpAnualTotal","v":{"$error":"#DIV/0!"}},null,"Outros insumos",{"$f":"$AZ$37*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$37*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$37*(LamCana/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Outros insumos",{"$f":"$AZ$37*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$37*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$37*(LamSoja/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Outros insumos",{"$f":"$AZ$37*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$37*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$37*(LamCitros/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Outros insumos",{"$f":"$AZ$37*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$37*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$37*(LamMilho/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Outros insumos",{"$f":"$AZ$37*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$37*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$37*(LamOutras/LamTotal)","v":{"$error":"#DIV/0!"}},null,"Outros insumos",{"$f":"$AZ$37*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BA$37*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}},{"$f":"$BB$37*(LamND/LamTotal)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AZ33:AZ37)","v":0},{"$f":"COpAnualTotal/AreaTotal","v":{"$error":"#DIV/0!"}},{"$f":"COpAnualTotal/LamTotal","v":{"$error":"#DIV/0!"}},null,null,"Total",{"$f":"SUM(BF33:BF37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BG33:BG37)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Total",{"$f":"SUM(BK33:BK37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BL33:BL37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BM33:BM37)","v":{"$error":"#DIV/0!"}},null,"Total",{"$f":"SUM(BP33:BP37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BQ33:BQ37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BR33:BR37)","v":{"$error":"#DIV/0!"}},null,"Total",{"$f":"SUM(BU33:BU37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BV33:BV37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BW33:BW37)","v":{"$error":"#DIV/0!"}},null,"Total",{"$f":"SUM(BZ33:BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CA33:CA37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CB33:CB37)","v":{"$error":"#DIV/0!"}},null,"Total",{"$f":"SUM(CE33:CE37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CF33:CF37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CG33:CG37)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefício do aumento da produtividade do Sistema de Irrigação",null,null,null,null,"Benefício do aumento da produtividade por cultura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefício do aumento da produtividade do Sistema de Irrigação"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R$/ano","/ha","/mm",null,null,"Aumento Produtividade","R$/ano","/ha","/mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R$ ano","ha","mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lucro sobre aumento de produtividade"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"RecTotal","v":0},{"$f":"BenefAnualTotal/AreaTotal","v":{"$error":"#DIV/0!"}},{"$f":"BenefAnualTotal/LamTotal","v":{"$error":"#DIV/0!"}},null,"Cana",{"$f":"B8/B7","v":{"$error":"#DIV/0!"}},{"$f":"REcCana","v":0},{"$f":"BenefCanaAnual/AreaCana","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanaAnual/LamCana","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etapa 1 (Produtividade)",{"$f":"RecTotal","v":0},{"$f":"BenefAnualTotal/AreaTotal","v":{"$error":"#DIV/0!"}},{"$f":"BenefAnualTotal/LamTotal","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R$/ano","/ha","/mm","Margem (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soja",{"$f":"C8/C7","v":{"$error":"#DIV/0!"}},{"$f":"RecSoja","v":0},{"$f":"BenefSojaAnual/AreaSoja","v":{"$error":"#DIV/0!"}},{"$f":"BenefSojaAnual/LamSoja","v":{"$error":"#DIV/0!"}},null,null,"Custo Total do Sistema de Irrigação",null,null,null,null,null,"Custo Total por cultura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etapa 2",{"$f":"DY41+DY43","v":1960291.6666666658},{"$f":"DZ41+DZ43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"etapa 1",{"$f":"BenefCanaAnual-CustCanaAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanaHa-CustCanaHA","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanamm-CustCanamm","v":{"$error":"#DIV/0!"}},{"$f":"LucrCanaAnual/BenefCanaAnual","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Citros",{"$f":"D8/D7","v":{"$error":"#DIV/0!"}},{"$f":"RecCitros","v":0},{"$f":"BenefCitrosAnual/AreaCitros","v":{"$error":"#DIV/0!"}},{"$f":"BenefCitrosAnual/LamCitros","v":{"$error":"#DIV/0!"}},null,null,null,"R$/ano","/ha","/mm","Participação",null,null,"R$/ano","/ha","/mm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deprec",1960291.6666666658,301.58333333333326,14157.662037037029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"etapa 2",{"$f":"BenefCanaAnual+BenefDepreCana-CustCanaAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanaHa+BenefDepreCanaHa-CustCanaHA","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanamm+BenefDepreCanamm-CustCanamm","v":{"$error":"#DIV/0!"}},{"$f":"EU43/BenefAnualTotal","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milho",{"$f":"E8/E7","v":{"$error":"#DIV/0!"}},{"$f":"RecMilho","v":0},{"$f":"BenefMilhoAnual/AreaMilho","v":{"$error":"#DIV/0!"}},{"$f":"BenefMilhoAnual/LamMilho","v":{"$error":"#DIV/0!"}},null,null,"Custo Total do Sistema",{"$f":"COpAnualTotal+CFixoAnualTotal","v":{"$error":"#DIV/0!"}},{"$f":"COpAnualHa+CFixoAnualHa","v":{"$error":"#DIV/0!"}},{"$f":"COpAnualmm+CfixoAnualmm","v":{"$error":"#DIV/0!"}},{"$f":"CV44/CustoTotal","v":{"$error":"#DIV/0!"}},null,"Cana",{"$f":"BF38+AA29","v":{"$error":"#DIV/0!"}},{"$f":"COpCanaAnualHa+CFixoCanaAnualHa","v":{"$error":"#DIV/0!"}},{"$f":"COpCanaAnualmm+CFixoCanaAnualmm","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etapa 3",{"$f":"DY42+DY45","v":1957967.2926701673},{"$f":"DZ42+DZ45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"etapa 3",{"$f":"BenefCanaAnual+BenefDepreCana+BenefInCanaAnual-CustCanaAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanaHa+BenefDepreCanaHa+BenefInCanaHa-CustCanaHA","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanamm+BenefDepreCanamm+BenefInCanamm-CustCanamm","v":{"$error":"#DIV/0!"}},{"$f":"EU44/BenefAnualTotal","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outras",{"$f":"F8/F7","v":{"$error":"#DIV/0!"}},{"$f":"RecOutras","v":0},{"$f":"BenefOutrasAnual/AreaOutras","v":{"$error":"#DIV/0!"}},{"$f":"BenefOutrasAnual/LamOutras","v":{"$error":"#DIV/0!"}},null,null,"Custos Operacionais",null,null,null,null,null,"Soja",{"$f":"COpSojaAnualTotal+CFixoSojaAnualTotal","v":{"$error":"#DIV/0!"}},{"$f":"COpSojaAnualHa+CFixoSojaAnualHa","v":{"$error":"#DIV/0!"}},{"$f":"COpSojaAnualmm+CFixoSojaAnualmm","v":{"$error":"#DIV/0!"}},null,"Lucro do Sistema de Irrigação",null,null,null,null,null,"Lucro sobre aumento de produtividade",null,null,null,null,null,"Lucro por cultura",null,null,null,null,null,"Colheita",-2324.3739964985562,-0.35759599946131637,-16.787145530267349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY33","v":"Energia elétrica"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CV46/CustoTotal","v":{"$error":"#DIV/0!"}},null,"Citros",{"$f":"COpCitrosAnualTotal+CFixoCitrosAnualTotal","v":{"$error":"#DIV/0!"}},{"$f":"COpCitrosAnualHa+CFixoCitrosAnualHa","v":{"$error":"#DIV/0!"}},{"$f":"COpCitrosAnualmm+CFixoCitrosAnualmm","v":{"$error":"#DIV/0!"}},null,null,"R$/ano","/ha","/mm","Margem (%)",null,null,"R$/ano","/ha","/mm","Margem (%)",null,null,"R$/ano","/ha","/mm","Margem (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demanda elétrica",0,0,0,0,null,"Milho",{"$f":"COpMilhoAnualTotal+CFixoMilhoAnualTotal","v":{"$error":"#DIV/0!"}},{"$f":"COpMilhoAnualHa+CFixoMilhoAnualHa","v":{"$error":"#DIV/0!"}},{"$f":"COpMilhoAnualmm+CFixoMilhoAnualmm","v":{"$error":"#DIV/0!"}},null,"Total Sistema",{"$f":"BenefAnualTotal-CustoTotal","v":{"$error":"#DIV/0!"}},{"$f":"BenefAnualHa-CustoHa","v":{"$error":"#DIV/0!"}},{"$f":"BenefAnualmm-Customm","v":{"$error":"#DIV/0!"}},{"$f":"LucroTotalAnual/BenefAnualTotal","v":{"$error":"#DIV/0!"}},null,"Cana",{"$f":"BenefCanaAnual-CustCanaAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanaHa-CustCanaHA","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanamm-CustCanamm","v":{"$error":"#DIV/0!"}},{"$f":"LucrCanaAnual/BenefCanaAnual","v":{"$error":"#DIV/0!"}},null,"Soja",{"$f":"BenefSojaAnual-CustSojaAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefSojaHa-CustSojaHa","v":{"$error":"#DIV/0!"}},{"$f":"BenefSojamm-CustSojamm","v":{"$error":"#DIV/0!"}},{"$f":"LucrSojaAnual/BenefSojaAnual","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manutenção",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CV48/CustoTotal","v":{"$error":"#DIV/0!"}},null,"Outras",{"$f":"BZ38+AU29","v":{"$error":"#DIV/0!"}},{"$f":"DB48/F7","v":{"$error":"#DIV/0!"}},{"$f":"DB48/F6","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Citros",{"$f":"BenefCitrosAnual-CustCitrosAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefCitrosHa-CustCitrosHa","v":{"$error":"#DIV/0!"}},{"$f":"BenefCitrosmm-CustCitrosmm","v":{"$error":"#DIV/0!"}},{"$f":"LucrCitrosAnual/BenefCitrosAnual","v":{"$error":"#DIV/0!"}},null,null,"Benefício Depreciação Canavial",null,null,null,"Benefício Indireto Colheita",null,null,null,null,"Receita Total Beneficios Direto (produtividade + longevidade)",null,null,null,null,"Receita Beneficios Totais (produtividade + longevidade + colheita)",null,null,null,null,"Lucro sobre benefícios diretos (produtividade e longevidade)",null,null,null,null,null,"Lucro sobre benefícios totais (produtividade, longevidade e colheita)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mão-de-obra",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CV49/CustoTotal","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milho",{"$f":"BenefMilhoAnual-CustMilhoAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefMilhoHa-CustMilhoHa","v":{"$error":"#DIV/0!"}},{"$f":"BenefMilhomm-CustMilhomm","v":{"$error":"#DIV/0!"}},{"$f":"LucrMilhoAnual/BenefMilhoAnual","v":{"$error":"#DIV/0!"}},null,null,"R$/ano","/ha","/mm",null,null,"R$/ano","/ha","/mm",null,null,"R$/ano","/ha","/mm",null,null,"R$/ano","/ha","/mm",null,null,"R$/ano","/ha","/mm","Margem (%)",null,null,"R$/ano","/ha","/mm","Margem (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel e lub.",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CV50/CustoTotal","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outras",{"$f":"BenefOutrasAnual-CustOutrasAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefOutrasHa-CustOutrasHa","v":{"$error":"#DIV/0!"}},{"$f":"BenefOutrasmm-CustOutrasmm","v":{"$error":"#DIV/0!"}},{"$f":"LucrOutrasAnual/BenefOutrasAnual","v":{"$error":"#DIV/0!"}},null,null,{"$f":"DZ50*AreaCana","v":0},{"$f":"'Benefícios Indiretos'!C11","v":0},{"$f":"DY50/LamCana","v":{"$error":"#DIV/0!"}},null,"Cana",{"$f":"('Benefícios Indiretos'!C7*ExcPrCana/1000)","v":0},{"$f":"BenefInCanaAnual/AreaCana","v":{"$error":"#DIV/0!"}},{"$f":"ED50/LamCana","v":{"$error":"#DIV/0!"}},null,"Cana",{"$f":"BenefCanaAnual+BenefDepreCana","v":0},{"$f":"BenefCanaHa+BenefDepreCanaHa","v":{"$error":"#DIV/0!"}},{"$f":"EI50/LamCana","v":{"$error":"#DIV/0!"}},null,"Cana",{"$f":"BenefCanaAnual+BenefDepreCana+BenefInCanaAnual","v":0},{"$f":"BenefCanaHa+BenefDepreCanaHa+BenefInCanaHa","v":{"$error":"#DIV/0!"}},{"$f":"EK50+BenefInCanamm","v":{"$error":"#DIV/0!"}},null,"Cana",{"$f":"BenefCanaAnual+BenefDepreCana-CustCanaAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanaHa+BenefDepreCanaHa-CustCanaHA","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanamm+BenefDepreCanamm-CustCanamm","v":{"$error":"#DIV/0!"}},{"$f":"ES50/BenefAnualTotal","v":{"$error":"#DIV/0!"}},null,"Cana",{"$f":"BenefCanaAnual+BenefDepreCana+BenefInCanaAnual-CustCanaAnual","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanaHa+BenefDepreCanaHa+BenefInCanaHa-CustCanaHA","v":{"$error":"#DIV/0!"}},{"$f":"BenefCanamm+BenefDepreCanamm+BenefInCanamm-CustCanamm","v":{"$error":"#DIV/0!"}},{"$f":"EY50/BenefAnualTotal","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo Operacional","Total Custo Operacional",{"$f":"COpAnualTotal","v":0},{"$f":"COpAnualHa","v":{"$error":"#DIV/0!"}},{"$f":"COpAnualmm","v":{"$error":"#DIV/0!"}},{"$f":"CV51/CustoTotal","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custos Fixos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P20","v":"Tubulação"},{"$f":"Q20","v":245000},{"$f":"R20","v":{"$error":"#DIV/0!"}},{"$f":"S20","v":{"$error":"#DIV/0!"}},{"$f":"CV53/CustoTotal","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resultados Fluxo de Caixa",null,null,null,"Etapa 2","Etapa 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oficina de irrigação",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fluxo de Caixa'!A34","v":"TIR (%)"},{"$f":"'Fluxo de Caixa'!C34","v":{"$error":"#NUM!"}},null,{"$f":"FD54","v":"TIR (%)"},{"$f":"'Fluxo de Caixa'!C47","v":{"$error":"#NUM!"}},{"$f":"'Fluxo de Caixa'!C60","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tratores e retroescavadeira",42925,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fluxo de Caixa'!A35","v":"VPL (R$)"},{"$f":"'Fluxo de Caixa'!C35","v":-48631.515078528289},null,"VPL (R$)",{"$f":"'Fluxo de Caixa'!C48","v":-48631.515078528289},{"$f":"'Fluxo de Caixa'!C61","v":-48631.515078528289}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casa de Bombas",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fluxo de Caixa'!A36","v":"VPL (R$/ha)"},{"$f":"'Fluxo de Caixa'!C36","v":{"$error":"#DIV/0!"}},null,"VPL (R$/ha)",{"$f":"'Fluxo de Caixa'!C49","v":{"$error":"#DIV/0!"}},{"$f":"'Fluxo de Caixa'!C62","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sistema de irrigação",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fluxo de Caixa'!A37","v":"Payback simples (anos)"},{"$f":"'Fluxo de Caixa'!C37","v":21},null,"Payback simples (anos)",{"$f":"'Fluxo de Caixa'!C50","v":21},{"$f":"'Fluxo de Caixa'!C63","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planejamento do projeto",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fluxo de Caixa'!A38","v":"Payback descontado (anos)"},{"$f":"'Fluxo de Caixa'!C38","v":21},null,"Payback descontado (anos)",{"$f":"'Fluxo de Caixa'!C51","v":21},{"$f":"'Fluxo de Caixa'!C64","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transporte e montagem",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fluxo de Caixa'!A39","v":" VPL anual (R$)"},{"$f":"'Fluxo de Caixa'!C39","v":-4089.7648950369094},null," VPL anual (R$)",{"$f":"'Fluxo de Caixa'!C52","v":-4089.7648950369094},{"$f":"'Fluxo de Caixa'!C65","v":-4089.7648950369094}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abertura de valas",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Fluxo de Caixa'!A40","v":"VPL anual (R$/ha)"},{"$f":"'Fluxo de Caixa'!C40","v":{"$error":"#DIV/0!"}},null,"VPL anual (R$/ha)",{"$f":"'Fluxo de Caixa'!C53","v":{"$error":"#DIV/0!"}},{"$f":"'Fluxo de Caixa'!C66","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo do Capital",328601.34951152158,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo Fixo","Total Custo Fixo",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outros",null,{"$f":"CW60+CW59+CW58+CW56+CW54+CW57+CW55+CW48","v":{"$error":"#DIV/0!"}}]

{"sheet":"Graf Resultados","index":12,"n_rows":541,"n_cols":272,"rows_kept":541,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".....",".",".",".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]

{"sheet":"Lista","index":13,"n_rows":420,"n_cols":17,"rows_kept":420,"cut":false,"hidden":true,"merged":[]}
["Poço artesiano",null,1,null,"Sim",null,"Aberto (Lago)",null,"Pivô",20,"Cana",null,"Própria (energia gerada na propriedade)",null,"Tela",null,"Tab_Parametros_Culturas"]
["Rio (Barragem)",null,2,null,"Não",null,"Fechado (Caixa d'água)",null,"Micro-aspersor","XX%","Soja",null,"Rede",null,"Disco",null,"Tab_Custo_Fixo_Sistema"]
["Direta (fio d'agua)",null,3,null,null,null,"Não possui (Bombeamento direto para o sistema de irrigação)",null,"Gotejamento",0,"Citros",null,null,null,"Areia",null,"Tab_Custo_Capital"]
[null,null,4,null,null,null,null,null,null,"#N/D","Milho",null,null,null,"Misto",null,"Tab_Rateio_Custo_Fixo_Cana"]
[null,null,5,null,null,null,null,null,null,null,"Outras (genérico)",null,null,null,null,null,"Tab_Rateio_Custo_Fixo_Soja"]
[null,null,6,null,null,null,null,null,null,null,"Soja-Milho",null,null,null,null,null,"Tab_Rateio_Custo_Fixo_Citros"]
[null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Rateio_Custo_Fixo_Milho"]
[null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Rateio_Custo_Fixo_Outras"]
[null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Custo_Operacional_Sistema"]
[null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Custo_Operacional_Cana"]
[null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Custo_Operacional_Soja"]
[null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Custo_Operacional_Citros"]
[null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Custo_Operacional_Milho"]
[null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Custo_Operacional_Outras"]
[null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Benefício_Produtividade_Sistema"]
[null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Benefício_por_Cultura"]
[null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Custo_Total_Sistema"]
[null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Custo_Total_por_Cultura"]
[null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Lucro_Sistema"]
[null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Lucro_Cana_Produtividade"]
[null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Lucro_por_Cultura"]
[null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Composição_Custo_Fixo"]
[null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Custo_Fixo_Anual"]
[null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_CF_Anual_ha"]
[null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_CF_Anual_mm"]
[null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Composição_Custo_Operacional"]
[null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Custo_Operacional_Anual"]
[null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Custo_Operacional_ha"]
[null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Custo_Operacional_mm"]
[null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Produtividades"]
[null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Receitas"]
[null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Margem_Lucro_Anual_Sistema"]
[null,null,33]
[null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_ha_Sistema"]
[null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_mm_Sistema"]
[null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Cana_Anual_produtividade"]
[null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Cana_ha_produtividade"]
[null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Cana_mm_produtividade"]
[null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Soja_Anual"]
[null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Soja_ha"]
[null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Soja_mm"]
[null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Citros_Anual"]
[null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Citros_ha"]
[null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Citros_mm"]
[null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Milho_Anual"]
[null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Milho_ha"]
[null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Milho_mm"]
[null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Outras_Anual"]
[null,null,49,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Outras_ha"]
[null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graf_Lucro_Outras_mm"]
[null,null,51,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Resultados_Fluxo_Caixa_TIR_VPLs_PAYBACKs"]
[null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Benefício_Depreciação_Canavial"]
[null,null,53,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Cana_Benefício_Indireto_Colheita"]
[null,null,54,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Cana_Receita_Total_Beneficios_Direto_produtividade_longevidade"]
[null,null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Cana_Receita_Beneficios_Totais_produtividade_longevidade_colheita"]
[null,null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Cana_Lucro_sobre_benefícios_diretos_produtividade_e_longevidade"]
[null,null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab_Cana_Lucro_sobre_benefícios_totais__produtividade__longevidade_e_colheita"]
[null,null,58]
[null,null,59]
[null,null,60]
[null,null,61]
[null,null,62]
[null,null,63]
[null,null,64]
[null,null,65]
[null,null,66]
[null,null,67]
[null,null,68]
[null,null,69]
[null,null,70]
[null,null,71]
[null,null,72]
[null,null,73]
[null,null,74]
[null,null,75]
[null,null,76]
[null,null,77]
[null,null,78]
[null,null,79]
[null,null,80]
[null,null,81]
[null,null,82]
[null,null,83]
[null,null,84]
[null,null,85]
[null,null,86]
[null,null,87]
[null,null,88]
[null,null,89]
[null,null,90]
[null,null,91]
[null,null,92]
[null,null,93]
[null,null,94]
[null,null,95]
[null,null,96]
[null,null,97]
[null,null,98]
[null,null,99]
[null,null,100]
[null,null,101]
[null,null,102]
[null,null,103]
[null,null,104]
[null,null,105]
[null,null,106]
[null,null,107]
[null,null,108]
[null,null,109]
[null,null,110]
[null,null,111]
[null,null,112]
[null,null,113]
[null,null,114]
[null,null,115]
[null,null,116]
[null,null,117]
[null,null,118]
[null,null,119]
[null,null,120]
[null,null,121]
[null,null,122]
[null,null,123]
[null,null,124]
[null,null,125]
[null,null,126]
[null,null,127]
[null,null,128]
[null,null,129]
[null,null,130]
[null,null,131]
[null,null,132]
[null,null,133]
[null,null,134]
[null,null,135]
[null,null,136]
[null,null,137]
[null,null,138]
[null,null,139]
[null,null,140]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]
[null,null,301]
[null,null,302]
[null,null,303]
[null,null,304]
[null,null,305]
[null,null,306]
[null,null,307]
[null,null,308]
[null,null,309]
[null,null,310]
[null,null,311]
[null,null,312]
[null,null,313]
[null,null,314]
[null,null,315]
[null,null,316]
[null,null,317]
[null,null,318]
[null,null,319]
[null,null,320]
[null,null,321]
[null,null,322]
[null,null,323]
[null,null,324]
[null,null,325]
[null,null,326]
[null,null,327]
[null,null,328]
[null,null,329]
[null,null,330]
[null,null,331]
[null,null,332]
[null,null,333]
[null,null,334]
[null,null,335]
[null,null,336]
[null,null,337]
[null,null,338]
[null,null,339]
[null,null,340]
[null,null,341]
[null,null,342]
[null,null,343]
[null,null,344]
[null,null,345]
[null,null,346]
[null,null,347]
[null,null,348]
[null,null,349]
[null,null,350]
[null,null,351]
[null,null,352]
[null,null,353]
[null,null,354]
[null,null,355]
[null,null,356]
[null,null,357]
[null,null,358]
[null,null,359]
[null,null,360]
[null,null,361]
[null,null,362]
[null,null,363]
[null,null,364]
[null,null,365]
[null,null,366]
[null,null,367]
[null,null,368]
[null,null,369]
[null,null,370]
[null,null,371]
[null,null,372]
[null,null,373]
[null,null,374]
[null,null,375]
[null,null,376]
[null,null,377]
[null,null,378]
[null,null,379]
[null,null,380]
[null,null,381]
[null,null,382]
[null,null,383]
[null,null,384]
[null,null,385]
[null,null,386]
[null,null,387]
[null,null,388]
[null,null,389]
[null,null,390]
[null,null,391]
[null,null,392]
[null,null,393]
[null,null,394]
[null,null,395]
[null,null,396]
[null,null,397]
[null,null,398]
[null,null,399]
[null,null,400]
[null,null,401]
[null,null,402]
[null,null,403]
[null,null,404]
[null,null,405]
[null,null,406]
[null,null,407]
[null,null,408]
[null,null,409]
[null,null,410]
[null,null,411]
[null,null,412]
[null,null,413]
[null,null,414]
[null,null,415]
[null,null,416]
[null,null,417]
[null,null,418]
[null,null,419]
[null,null,420]

{"sheet":"Benefícios Indiretos","index":14,"n_rows":33,"n_cols":19,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Selecione a Cultura"]
[null,"Cana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produtividade Kg ha-1","Nfix Kg ha-1"]
[null,null,null,"Custo de colheita em função da produtividade (Teixeira)","Custo de colheita em função da produtividade (Bastos)","0.0036*(x^2)-0.729*x+43.875",{"$f":"2*0.0036","v":7.1999999999999998E-3},"x",-0.72899999999999998,"=",0,{"$f":"-I4/G4","v":101.25},null,null,null,null,null,2610,0]
[null,"Produtividade Cana Sequeiro (ton/ha)",null,{"$f":"0.0036*(C5^2)-0.729*C5+43.875","v":43.875},{"$f":"0.0012*(C5^2)-0.3097*C5+25.175","v":25.175000000000001},"0.0012*(x^2)-0.3097*x+25.175",{"$f":"0.0012*2","v":2.3999999999999998E-3},"x",-0.30969999999999998,"=",0,{"$f":"-I5/G5","v":129.04166666666666},null,null,null,null,null,2670,29.639999999999997]
[null,"Produtividade Cana irrigado (ton/ha)",null,{"$f":"0.0036*(C6^2)-0.729*C6+43.875","v":43.875},{"$f":"0.0012*(C6^2)-0.3097*C6+25.175","v":25.175000000000001},null,null,null,null,null,null,null,null,null,null,null,null,2890,1.4300000000000002]
[null,"Benefício da Colheita R$/t",null,{"$f":"D5-D6","v":0},{"$f":"E5-E6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,3000,14.040000000000001]
[null,"Custo de formação do Canavial (R$/ha.reformado)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3010,5.4600000000000009]
[null,"Longevidade Canavial Sequeiro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3020,36.79]
[null,"Longevidade Canavial Irrigado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3210,6.89]
[null,"Benefício da redução da depreciação (R$/ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3330,9.879999999999999]
[null,null,null,"Fixação de Nitrogênio em função da produtividade Kg*ha",null,null,null,null,null,null,null,null,null,null,null,null,null,3350,16.38]
[null,"Produtividade Soja Sequeiro (ton/ha)",null,{"$f":"1.7641*C15+6.2583","v":6.2583000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,3360,17.420000000000002]
[null,"Produtividade Soja irrigado (ton/ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3390,28.080000000000002]
[null,"Aumento Produtividade Soja (ton/ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3520,23.919999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3520,18.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3530,22.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3650,52.779999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3670,13.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3800,65.650000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3810,35.360000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3840,40.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3850,22.619999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4059.9999999999995,37.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4090,21.060000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4160,36.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4260,53.430000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4270,68.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4380,35.230000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4390,31.980000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4700,42.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4760,57.980000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4920,101.79]

{"sheet":"Visualização dos Resultados","index":15,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Selecione o indicador desejado:"]
[null,null,"Graf_Lucro_ha_Sistema"]

{"sheet":"Monte-Carlo Cana","index":16,"n_rows":1014,"n_cols":149,"rows_kept":562,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Váriavel",{"$f":"'Casa de Bombas'!B20","v":"Custo da energia elétrica (R$/kWh)"},{"$f":"'tab resultados'!$A$9&'tab resultados'!B4","v":"Preço de vendaCana"},{"$f":"'tab resultados'!$A$9&'tab resultados'!C4","v":"Preço de vendaSoja"},{"$f":"'tab resultados'!$A$9&'tab resultados'!E4","v":"Preço de vendaMilho"},"Aumento Produtividade Cana","Aumento Produtividade Soja","Aumento Produtividade Milho",null,"InflaCana",{"$f":"'Fluxo de Caixa'!D1","v":8.9964207691453163E-2},null,"InflaSoja",{"$f":"'Fluxo de Caixa'!G1","v":9.2307864482253407E-2},null,{"$f":"'Fluxo de Caixa'!I1","v":"InflaCitros"},{"$f":"'Fluxo de Caixa'!J1","v":1},null,{"$f":"'Fluxo de Caixa'!L1","v":"InflaMilho"},{"$f":"'Fluxo de Caixa'!M1","v":5.9656499301910193E-2},null,{"$f":"'Fluxo de Caixa'!O1","v":"IPCA"},{"$f":"'Fluxo de Caixa'!P1","v":6.0586666666666671E-2},null,{"$f":"'Fluxo de Caixa'!R1","v":"InflaEnerg"},{"$f":"'Fluxo de Caixa'!S1","v":0.11511609152855883},null,"Taxa de desconto",{"$f":"'tab resultados'!B1","v":5.5600905162694003E-2}]
["Coeficiente de Variação",{"$f":"51.2358492940591/1000","v":5.1235849294059103E-2},{"$f":"(0.0911805403493057*Cultura!C23)/1000","v":0},{"$f":"AVERAGE(D5:D6)","v":0.23382984541210347},{"$f":"AVERAGE(E5:E6)","v":0.12250214350816196},4866.6379906445,313.26210186321697,1071.9615575490307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desconto grupo A atual",null,"Desconto grupo A futuro",null,null,"Aumento sobre a tarifa"]
["Média",{"$f":"'Casa de Bombas'!C20","v":0},{"$f":"PreVenCana","v":0},{"$f":"PreVenSoja","v":0},{"$f":"PreVenMilho","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"AumPrSoja","v":{"$error":"#DIV/0!"}},{"$f":"AumPrMilho","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,0,{"$f":"EA3-EC3","v":0.1},{"$f":"1-ED3","v":0.9},{"$f":"1/EE3","v":1.1111111111111112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desconto grupo B atual",null,"Desconto grupo B futuro"]
[null,null,null,0.22314105007538032,0.12020008161924009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,null,0,{"$f":"EA5-EC5","v":0.3},{"$f":"1-ED5","v":0.7},{"$f":"1/EE5","v":1.4285714285714286}]
[null,null,null,0.24451864074882662,0.12480420539708385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa media deflacionada leilões usina GO"]
[null,null,null,null,null,null,null,0.54749999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"160.03/1000","v":0.16003000000000001}]
[null,null,null,null,null,null,null,129.41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real",null,null,null,null,"A",null,"B",null,"L",null,null,null,null,{"$f":"DX8","v":"Real"},null,"A",null,"B",null,"L"]
[null,{"$f":"0.0911805403493057","v":9.11805403493057E-2},"R$","*",129.41,"Kg ATR","=",{"$f":"E9*B9","v":11.79967372660365},"Preço por kg",{"$f":"H9/1000","v":1.1799673726603651E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mínimo",{"$f":"MIN(DY15:DY1014)","v":{"$error":"#DIV/0!"}},null,null,null,"Mínimo",{"$f":"MIN(EC15:EC1014)","v":{"$error":"#DIV/0!"}},"Mínimo",{"$f":"MIN(EE15:EE1014)","v":{"$error":"#DIV/0!"}},"Mínimo",{"$f":"MIN(EG15:EG1014)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"DX9","v":"Mínimo"},{"$error":"#DIV/0!"},{"$f":"ED9","v":{"$error":"#DIV/0!"}},{"$f":"(EN9-$EM9)/$EM9","v":{"$error":"#DIV/0!"}},{"$f":"EF9","v":{"$error":"#DIV/0!"}},{"$f":"(EP9-$EM9)/$EM9","v":{"$error":"#DIV/0!"}},{"$f":"EH9","v":{"$error":"#DIV/0!"}},{"$f":"($EM$9-ER9)/$EM$9","v":{"$error":"#DIV/0!"}}]
[null,null,"Kg atr",null,null,"ton Cana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Máximo",{"$f":"MAX(DY15:DY1014)","v":{"$error":"#DIV/0!"}},null,null,null,"Máximo",{"$f":"MAX(EC15:EC1014)","v":{"$error":"#DIV/0!"}},"Máximo",{"$f":"MAX(EE15:EE1014)","v":{"$error":"#DIV/0!"}},"Máximo",{"$f":"MAX(EG15:EG1014)","v":{"$error":"#DIV/0!"}},null,null,null,"Máximo",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(EN10-$EM10)/$EM10","v":{"$error":"#DIV/0!"}},{"$f":"EF10","v":{"$error":"#DIV/0!"}},{"$f":"(EP10-$EM10)/$EM10","v":{"$error":"#DIV/0!"}},{"$f":"EH10","v":{"$error":"#DIV/0!"}},{"$f":"($EM$9-ER10)/$EM$9","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Média",{"$f":"AVERAGE(DY15:DY1014)","v":{"$error":"#DIV/0!"}},null,null,null,"Média",{"$f":"AVERAGE(EC15:EC1014)","v":{"$error":"#DIV/0!"}},"Média",{"$f":"AVERAGE(EE15:EE1014)","v":{"$error":"#DIV/0!"}},"Média",{"$f":"AVERAGE(EG15:EG1014)","v":{"$error":"#DIV/0!"}},null,null,null,"Média",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0,null,null,null,null,1,null,null,null,null,2,null,null,null,null,3,null,null,null,null,4,null,null,null,null,5,null,null,null,null,6,null,null,null,null,7,null,null,null,null,8,null,null,null,null,9,null,null,null,null,10,null,null,null,null,11,null,null,null,null,12,null,null,null,null,13,null,null,null,null,14,null,null,null,null,15,null,null,null,null,16,null,null,null,null,17,null,null,null,null,18,null,null,null,null,19,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desvio-padrão",{"$f":"_xlfn.STDEV.S(DY15:DY1014)","v":{"$error":"#DIV/0!"}},null,null,null,"Desvio-padrão",{"$f":"_xlfn.STDEV.S(EC15:EC1014)","v":{"$error":"#DIV/0!"}},"Desvio-padrão",{"$f":"_xlfn.STDEV.S(EE15:EE1014)","v":{"$error":"#DIV/0!"}},"Desvio-padrão",{"$f":"_xlfn.STDEV.S(EG15:EG1014)","v":{"$error":"#DIV/0!"}},null,null,null,"Desvio-padrão",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Preço Eletr 0","Cust Total 0","PreVen A 0","AumProd A 0","Rec Total 0","preço eletr 1","Cust Total 1","PreVen A 1","AumProd A 1","Rec Total 1","preço eletr 2","Cust Total 2","PreVen A 2","AumProd A 2","Rec Total 2","preço eletr 3","Cust Total 3","PreVen A 3","AumProd A 3","Rec Total 3","preço eletr 4","Cust Total 4","PreVen A 4","AumProd A 4","Rec Total 4","preço eletr 5","Cust Total 5","PreVen A 5","AumProd A 5","Rec Total 5","preço eletr 6","Cust Total 6","PreVen A 6","AumProd A 6","Rec Total 6","preço eletr 7","Cust Total 7","PreVen A 7","AumProd A 7","Rec Total 7","preço eletr 8","Cust Total 8","PreVen A 8","AumProd A 8","Rec Total 8","preço eletr 9","Cust Total 9","PreVen A 9","AumProd A 9","Rec Total 9","preço eletr 10","Cust Total 10","PreVen A 10","AumProd A 10","Rec Total 10","preço eletr 11","Cust Total 11","PreVen A 11","AumProd A 11","Rec Total 11","preço eletr 12","Cust Total 12","PreVen A 12","AumProd A 12","Rec Total 12","preço eletr 13","Cust Total 13","PreVen A 13","AumProd A 13","Rec Total 13","preço eletr 14","Cust Total 14","PreVen A 14","AumProd A 14","Rec Total 14","preço eletr 15","Cust Total 15","PreVen A 15","AumProd A 15","Rec Total 15","preço eletr 16","Cust Total 16","PreVen A 16","AumProd A 16","Rec Total 16","preço eletr 17","Cust Total 17","PreVen A 17","AumProd A 17","Rec Total 17","preço eletr 18","Cust Total 18","PreVen A 18","AumProd A 18","Rec Total 18","preço eletr 19","Cust Total 19","PreVen A 19","AumProd A 19","Rec Total 19","preço eletr 20","Cust Total 20","PreVen A 20","AumProd A 20","Rec Total 20","FCL 0","FCL 1","FCL 2","FCL 3","FCL 4","FCL 5","FCL 6","FCL 7","FCL 8","FCL 9","FCL 10","FCL 11","FCL 12","FCL 13","FCL 14","FCL 15","FCL 16","FCL 17","FCL 18","FCL 19","FCL 20","VPL","Prob",null,null,"VPL grupo a","Prob a","VPL grupo b","Prob b","VPL leilão","Prob L"]
[null,"Base",0,{"$f":"SUM('Fluxo de Caixa'!C15:C27)+(C14*'Casa de Bombas'!C19)","v":0},null,null,{"$f":"F14*AreaCana*E14","v":0},{"$f":"$B$3*((1+$Z$1)^H$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^H$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"K14*AreaCana*J14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^M$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!E15:E27)+(M14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^M$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"P14*AreaCana*O14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^R$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!F15:F27)+(R14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^R$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"U14*AreaCana*T14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^W$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!G15:G27)+(W14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^W$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"Z14*AreaCana*Y14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^AB$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!H15:H27)+(AB14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^AB$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"AE14*AreaCana*AD14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^AG$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!I15:I27)+(AG14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^AG$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"AJ14*AreaCana*AI14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^AL$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!J15:J27)+(AL14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^AL$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"AO14*AreaCana*AN14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^AQ$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!K15:K27)+(AQ14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^AQ$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"AT14*AreaCana*AS14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^AV$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!L15:L27)+(AV14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^AV$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"AY14*AreaCana*AX14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^BA$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!M15:M27)+(BA14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^BA$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"BD14*AreaCana*BC14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^BF$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!N15:N27)+(BF14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^BF$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"BI14*AreaCana*BH14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^BK$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!O15:O27)+(BK14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^BK$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"BN14*AreaCana*BM14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^BP$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!P15:P27)+(BP14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^BP$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"BS14*AreaCana*BR14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^BU$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!Q15:Q27)+(BU14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^BU$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"BX14*AreaCana*BW14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^BZ$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!R15:R27)+(BZ14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^BZ$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"CC14*AreaCana*CB14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^CE$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!S15:S27)+(CE14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^CE$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"CH14*AreaCana*CG14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^CJ$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!T15:T27)+(CJ14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^CJ$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"CM14*AreaCana*CL14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^CO$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!U15:U27)+(CO14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^CO$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"CR14*AreaCana*CQ14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^CT$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!V15:V27)+(CT14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^CT$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"CW14*AreaCana*CV14","v":{"$error":"#DIV/0!"}},{"$f":"$B$3*((1+$Z$1)^CY$12)","v":0},{"$f":"SUM('Fluxo de Caixa'!W15:W18)+(CY14*'Casa de Bombas'!$C$19)","v":0},{"$f":"$C$3*((1+$K$1)^CY$12)","v":0},{"$f":"AumPrCana","v":{"$error":"#DIV/0!"}},{"$f":"DB14*AreaCana*DA14-'Fluxo de Caixa'!$W$23","v":{"$error":"#DIV/0!"}},{"$f":"G14-D14","v":0},{"$f":"L14-I14","v":{"$error":"#DIV/0!"}},{"$f":"Q14-N14","v":{"$error":"#DIV/0!"}},{"$f":"V14-S14","v":{"$error":"#DIV/0!"}},{"$f":"AA14-X14","v":{"$error":"#DIV/0!"}},{"$f":"AF14-AC14","v":{"$error":"#DIV/0!"}},{"$f":"AK14-AH14","v":{"$error":"#DIV/0!"}},{"$f":"AP14-AM14","v":{"$error":"#DIV/0!"}},{"$f":"AU14-AR14","v":{"$error":"#DIV/0!"}},{"$f":"AZ14-AW14","v":{"$error":"#DIV/0!"}},{"$f":"BE14-BB14","v":{"$error":"#DIV/0!"}},{"$f":"BJ14-BG14","v":{"$error":"#DIV/0!"}},{"$f":"BO14-BL14","v":{"$error":"#DIV/0!"}},{"$f":"BT14-BQ14","v":{"$error":"#DIV/0!"}},{"$f":"BY14-BV14","v":{"$error":"#DIV/0!"}},{"$f":"CD14-CA14","v":{"$error":"#DIV/0!"}},{"$f":"CI14-CF14","v":{"$error":"#DIV/0!"}},{"$f":"CN14-CK14","v":{"$error":"#DIV/0!"}},{"$f":"CS14-CP14","v":{"$error":"#DIV/0!"}},{"$f":"CX14-CU14","v":{"$error":"#DIV/0!"}},{"$f":"DC14-CZ14","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD14:DX14)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY14,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,1,{"$f":"$C$14","v":0},{"$f":"D14","v":0},0,0,0,{"$f":"_xlfn.NORM.INV(RAND(),H$14,$B$2)","v":7.8226064248666877E-2},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),J$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),K$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),M$14,$B$2)","v":3.6714380990825711E-2},{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),O$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),P$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),R$14,$B$2)","v":-2.5983956780804049E-2},{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),T$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),U$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),W$14,$B$2)","v":5.8013095246799802E-3},{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),Y$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),Z$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AB$14,$B$2)","v":-6.7477482085727528E-2},{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AD$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AE$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AG$14,$B$2)","v":3.3246525648668007E-2},{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AI$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AJ$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AL$14,$B$2)","v":-3.3768437049186896E-2},{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AN$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AO$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AQ$14,$B$2)","v":3.9590626240623471E-3},{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AS$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AT$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AV$14,$B$2)","v":3.899889066044842E-2},{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AX$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AY$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BA$14,$B$2)","v":-4.7892054762100164E-2},{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BC$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BD$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BF$14,$B$2)","v":2.5313478804444019E-2},{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BH$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BI$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BK$14,$B$2)","v":-2.5414418375756934E-2},{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BM$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BN$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BP$14,$B$2)","v":-4.9373736071016396E-2},{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BR$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BS$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BU$14,$B$2)","v":-4.2143090614208525E-2},{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BW$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BX$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BZ$14,$B$2)","v":6.4796284459501266E-2},{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CB$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CC$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CE$14,$B$2)","v":-3.4565803239208943E-2},{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CG$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CH$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CJ$14,$B$2)","v":-3.8755853159445498E-2},{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CL$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CM$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CO$14,$B$2)","v":3.9302021260516455E-3},{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CQ$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CR$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CT$14,$B$2)","v":6.7516786134309906E-3},{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CV$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CW$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CY$14,$B$2)","v":2.3354576496703066E-2},{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY15*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),DA$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),DB$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"DB15*AreaCana*DA15-'Fluxo de Caixa'!W21-'Fluxo de Caixa'!W23","v":{"$error":"#DIV/0!"}},{"$f":"G15-D15","v":0},{"$f":"L15-I15","v":{"$error":"#DIV/0!"}},{"$f":"Q15-N15","v":{"$error":"#DIV/0!"}},{"$f":"V15-S15","v":{"$error":"#DIV/0!"}},{"$f":"AA15-X15","v":{"$error":"#DIV/0!"}},{"$f":"AF15-AC15","v":{"$error":"#DIV/0!"}},{"$f":"AK15-AH15","v":{"$error":"#DIV/0!"}},{"$f":"AP15-AM15","v":{"$error":"#DIV/0!"}},{"$f":"AU15-AR15","v":{"$error":"#DIV/0!"}},{"$f":"AZ15-AW15","v":{"$error":"#DIV/0!"}},{"$f":"BE15-BB15","v":{"$error":"#DIV/0!"}},{"$f":"BJ15-BG15","v":{"$error":"#DIV/0!"}},{"$f":"BO15-BL15","v":{"$error":"#DIV/0!"}},{"$f":"BT15-BQ15","v":{"$error":"#DIV/0!"}},{"$f":"BY15-BV15","v":{"$error":"#DIV/0!"}},{"$f":"CD15-CA15","v":{"$error":"#DIV/0!"}},{"$f":"CI15-CF15","v":{"$error":"#DIV/0!"}},{"$f":"CN15-CK15","v":{"$error":"#DIV/0!"}},{"$f":"CS15-CP15","v":{"$error":"#DIV/0!"}},{"$f":"CX15-CU15","v":{"$error":"#DIV/0!"}},{"$f":"DC15-CZ15","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD15:DX15)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY15,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EC15,$ED$11,$ED$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EE15,$EF$11,$EF$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EG15,$EH$11,$EH$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"$C$14","v":0},{"$f":"D15","v":0},0,0,{"$f":"G15","v":0},{"$f":"_xlfn.NORM.INV(RAND(),H$14,$B$2)","v":5.36016364332405E-2},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),J$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),K$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),M$14,$B$2)","v":0.12063443081874853},{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),O$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),P$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),R$14,$B$2)","v":-1.2938377805343591E-2},{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),T$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),U$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),W$14,$B$2)","v":5.1370417047799252E-2},{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),Y$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),Z$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AB$14,$B$2)","v":4.1812777543784048E-2},{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AD$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AE$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AG$14,$B$2)","v":0.1229526921354883},{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AI$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AJ$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AL$14,$B$2)","v":8.7501136701683795E-3},{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AN$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AO$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AQ$14,$B$2)","v":-4.9118576366923905E-2},{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AS$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AT$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AV$14,$B$2)","v":-2.6912246790912125E-2},{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AX$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AY$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BA$14,$B$2)","v":-0.11680177464908012},{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BC$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BD$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BF$14,$B$2)","v":-3.5593393506816874E-2},{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BH$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BI$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BK$14,$B$2)","v":2.9053110257469369E-2},{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BM$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BN$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BP$14,$B$2)","v":-5.5559603056355565E-2},{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BR$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BS$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BU$14,$B$2)","v":2.0714053796715252E-2},{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BW$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BX$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BZ$14,$B$2)","v":6.4090279920107587E-2},{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CB$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CC$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CE$14,$B$2)","v":-2.9420537321884578E-2},{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CG$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CH$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CJ$14,$B$2)","v":3.7080995433448241E-2},{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CL$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CM$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CO$14,$B$2)","v":-7.1720390527188149E-2},{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CQ$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CR$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CT$14,$B$2)","v":-4.0932792549406086E-2},{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CV$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CW$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CY$14,$B$2)","v":0.10205763569659561},{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY16*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),DA$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),DB$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"DB16*AreaCana*DA16-'Fluxo de Caixa'!W22-'Fluxo de Caixa'!W24","v":{"$error":"#DIV/0!"}},{"$f":"G16-D16","v":0},{"$f":"L16-I16","v":{"$error":"#DIV/0!"}},{"$f":"Q16-N16","v":{"$error":"#DIV/0!"}},{"$f":"V16-S16","v":{"$error":"#DIV/0!"}},{"$f":"AA16-X16","v":{"$error":"#DIV/0!"}},{"$f":"AF16-AC16","v":{"$error":"#DIV/0!"}},{"$f":"AK16-AH16","v":{"$error":"#DIV/0!"}},{"$f":"AP16-AM16","v":{"$error":"#DIV/0!"}},{"$f":"AU16-AR16","v":{"$error":"#DIV/0!"}},{"$f":"AZ16-AW16","v":{"$error":"#DIV/0!"}},{"$f":"BE16-BB16","v":{"$error":"#DIV/0!"}},{"$f":"BJ16-BG16","v":{"$error":"#DIV/0!"}},{"$f":"BO16-BL16","v":{"$error":"#DIV/0!"}},{"$f":"BT16-BQ16","v":{"$error":"#DIV/0!"}},{"$f":"BY16-BV16","v":{"$error":"#DIV/0!"}},{"$f":"CD16-CA16","v":{"$error":"#DIV/0!"}},{"$f":"CI16-CF16","v":{"$error":"#DIV/0!"}},{"$f":"CN16-CK16","v":{"$error":"#DIV/0!"}},{"$f":"CS16-CP16","v":{"$error":"#DIV/0!"}},{"$f":"CX16-CU16","v":{"$error":"#DIV/0!"}},{"$f":"DC16-CZ16","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD16:DX16)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY16,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EC16,$ED$11,$ED$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EE16,$EF$11,$EF$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3,0,{"$f":"D16","v":0},0,0,0,-2.3390518552737081E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.371823775109638E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4623717379521109E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8596394408852776E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3517825402113959E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6454531446884643E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0164601265938543E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8485244893505084E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3726929791998431E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2153199938196884E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0186503494215572E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4006830807182867E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8100099565160405E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4806424530138306E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6904294442134685E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3267821552545969E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1492804339966235E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9816897598188048E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7238797074520877E-4,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9677536714379513E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY17*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB17*AreaCana*DA17-'Fluxo de Caixa'!W23-'Fluxo de Caixa'!W25","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"NPV($AC$1,DD17:DX17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4,0,{"$f":"D17","v":0},0,0,0,-5.0355592129218162E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7632227740987904E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2358557443966381E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6881067460149018E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2125226109580173E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4970288421987608E-4,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7332272152706264E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0485353216183428E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3803821866180156E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5793965364144168E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2243981017893737E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0840984974896306E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.28534730812032E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2590822281230618E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5776200178973246E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6127490169516073E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10028409197266158,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1704139241842885E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3061400011309687E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0654334755738934E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY18*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB18*AreaCana*DA18-'Fluxo de Caixa'!W24-'Fluxo de Caixa'!W26","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5,0,{"$f":"D18","v":0},0,0,0,3.8004216777381528E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0939685655746462E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6662999715713488E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1533008581105256E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3054347076512795E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3078218371814726E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4734209107382404E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.123757216270681E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2047105923395651E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7315544278932825E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0925724128487785E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2551337427725478E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6739752967400107E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.187727134201178E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5326487458659085E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4851938986994066E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2056183354756073E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2447357841430115E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2117350239329541E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0804840626981337E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY19*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB19*AreaCana*DA19-'Fluxo de Caixa'!W25-'Fluxo de Caixa'!W27","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6,0,{"$f":"D19","v":0},0,0,0,6.2422978627536381E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6032870910617538E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.430864190247484E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3701881082905555E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1884626827476935E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8913813484895569E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5764105816274848E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9469081256230052E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3752043445633802E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7179998472213855E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2247164109759995E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.16013381462193435,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6803200075271554E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5433627261883461E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2166518791257567E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7172273449726825E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0228436950274867E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3566426348569607E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6733327373277602E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8520284585506617E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY20*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB20*AreaCana*DA20-'Fluxo de Caixa'!W26-'Fluxo de Caixa'!W28","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7,0,{"$f":"D20","v":0},0,0,0,-3.4762394136309285E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0751397661648117E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2167991769730644E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.020625911536244E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0131031480341698E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3344261977004938E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3977001791887921E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8004377631424901E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5195849056970381E-4,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8854426641058716E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5469772119201217E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9079904533622915E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8920974362713281E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3700026452228806E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0722079334001278E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6384344525251425E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6484960654698161E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9808486248291326E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1499180949957659E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8926179547651439E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY21*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB21*AreaCana*DA21-'Fluxo de Caixa'!W27-'Fluxo de Caixa'!W29","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,0,{"$f":"D21","v":0},0,0,0,-2.2545628722808631E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7923569944843785E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7364013891696114E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7939325657922489E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7826094341831612E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8129715421328312E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9951447360868946E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1937088208908772E-4,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5186872772225729E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3662345673927574E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5435143726355425E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8769450163087638E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1350624007517505E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1998268033177332E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1273470613213447E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9090120926257957E-4,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7985546099108394E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4975159580594548E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0738782742001447E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8877622264823665E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY22*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB22*AreaCana*DA22-'Fluxo de Caixa'!W28-'Fluxo de Caixa'!W30","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9,0,{"$f":"D22","v":0},0,0,0,5.8827486448147406E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5426303787080969E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2741968806229507E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3559474843864116E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9526572601456974E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7402434169265232E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2590051142906936E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.025023983921437E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5620215248591597E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1926447501197225E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0586506351937249E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.89885264140706E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1772023993804835E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.849579992810135E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4141464276311426E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7986147629706541E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1557603527309748E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8587801582150401E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2600127823569055E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5233210157309466E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY23*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB23*AreaCana*DA23-'Fluxo de Caixa'!W29-'Fluxo de Caixa'!W31","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10,0,{"$f":"D23","v":0},0,0,0,-2.414468053382455E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0056893493193128E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5091340535822864E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9482578557682047E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2948513563716206E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10464792690462503,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7837325011529331E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9679991124168404E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2670158443001835E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7738875901931049E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.034561306083334E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2484406129102205E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4513437124300465E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8882558113630488E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8319256125758966E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4744260563680254E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3550722190586477E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.822361211307841E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3821303013922605E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2609975041744943E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY24*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB24*AreaCana*DA24-'Fluxo de Caixa'!W30-'Fluxo de Caixa'!W32","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11,0,{"$f":"D24","v":0},0,0,0,-2.1418118610693683E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8993285614964363E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0018058146285275E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0277325929076097E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.074665607172652E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3136422801031881E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8567509397608578E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.439601758284114E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1652373861989301E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1803784211623239E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3075633649830768E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1715980921737234E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8095431458476431E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2899284836863085E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.97966873941453E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6892223857629351E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0606834771654284E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7437731745079183E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9387862933694343E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2259505199337774E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY25*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB25*AreaCana*DA25-'Fluxo de Caixa'!W31-'Fluxo de Caixa'!W33","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12,0,{"$f":"D25","v":0},0,0,0,3.2288858586726435E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9696533215715408E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9007374203035949E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7102043595484241E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5891059787608333E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0935621880256E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7365858333191661E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.022738458721898E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4161716130743847E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2314550232444068E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.045470495206782E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7702858279533328E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2589034351538481E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.619753552216891E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0423807744166771E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1597400096797737E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.793553501329084E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4832047399406743E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9844234592447046E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3581031967140567E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY26*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB26*AreaCana*DA26-'Fluxo de Caixa'!W32-'Fluxo de Caixa'!W34","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13,0,{"$f":"D26","v":0},0,0,0,1.0523632713331297E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0427011925450408E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1876904356146857E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4311665725147508E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0171779378556341E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3699082636623962E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9960389956188765E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0698982174521653E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7276894120326705E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.276908283272458E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5792642556028031E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3922493911393727E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6926993201110435E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1275921912009509E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1396152490237752E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1976456282129486E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4225310978280494E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9970713175578794E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4165094465796905E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2833383717846094E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY27*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB27*AreaCana*DA27-'Fluxo de Caixa'!W33-'Fluxo de Caixa'!W35","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14,0,{"$f":"D27","v":0},0,0,0,-1.9193779409415685E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1085072592780254E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7125335842164041E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7540920537232111E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0829907982960544E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0563485206270214E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10667884142714767,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0783835987068781E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4037143263640691E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1323627769685677E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9088939799207283E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8260716585401654E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.517552226596977E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2313433126323673E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.846363298582762E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9300102484240455E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.06852922009709E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11890434738675633,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0526411030359777E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.054486450714703E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY28*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB28*AreaCana*DA28-'Fluxo de Caixa'!W34-'Fluxo de Caixa'!W36","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15,0,{"$f":"D28","v":0},0,0,0,-7.293086987239164E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9089151491384398E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0290786466063668E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1911647479737301E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3080867212369754E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1947375908298538E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6841354657155145E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1640273835875365E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6416849151647407E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7056544834264806E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3371189432021963E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7626128777933092E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4936937283551106E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6535509603192506E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1002277791469548E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0848896780856701E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.657021900985521E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.548094828717104E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5165572815651517E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0896490082584866E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY29*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB29*AreaCana*DA29-'Fluxo de Caixa'!W35-'Fluxo de Caixa'!W37","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16,0,{"$f":"D29","v":0},0,0,0,-4.0767035673890027E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0397005928546934E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3714913717269422E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3731027863867531E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4507431654111393E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2227229319083005E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9694838231612711E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5928577853656524E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9857712716217989E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7613934583389954E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1383871343751426E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0132814226578941E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3643276357125839E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3668376263281733E-4,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8131231164905169E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7691676790078323E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1342503566490948E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9385523391338807E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6784853827103202E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6385889009127573E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY30*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB30*AreaCana*DA30-'Fluxo de Caixa'!W36-'Fluxo de Caixa'!W38","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17,0,{"$f":"D30","v":0},0,0,0,1.2447568568324168E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6650472501180186E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3264195668389605E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7057907861565587E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3825782761518874E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0198688870138563E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.190410978087317E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0071919819646108E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3228091809848452E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8056747790147361E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.86769474763349E-4,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4014468806694305E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11687472504688411,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9003837634405271E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0237978013145093E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1152605015362641,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3352802725404491E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3198353814311004E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0503298123075635E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11180819917340726,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY31*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB31*AreaCana*DA31-'Fluxo de Caixa'!W37-'Fluxo de Caixa'!W39","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18,0,{"$f":"D31","v":0},0,0,0,2.6428149143525998E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7354849775957737E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.039739354960069E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.83580643382143E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4095567655674209E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5897204825522748E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3165871155620072E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2231125088242586E-5,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4631803939100697E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.421636085366407E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10926746834097885,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10163451022442432,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2339005079991024E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6824218060443332E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7193678644605667E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.412123333637318E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7711336113057547E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5774570221474885E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7454240515096159E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2399682379605966E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY32*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB32*AreaCana*DA32-'Fluxo de Caixa'!W38-'Fluxo de Caixa'!W40","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19,0,{"$f":"D32","v":0},0,0,0,-1.8793021373470765E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.820107316545426E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6534727761992288E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2074572601741647E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5663742637783176E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.583828353926328E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8714985078505884E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1387966741455078E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7538124252397368E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9137194850141527E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1815240689984901E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11293169439482136,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9361525434823345E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.336810169279437E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.180736204095409E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6429450935296587E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3468553206156078E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7070959605114262E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6620546366143598E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3708267774637342E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY33*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB33*AreaCana*DA33-'Fluxo de Caixa'!W39-'Fluxo de Caixa'!W41","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20,0,{"$f":"D33","v":0},0,0,0,4.9233578668301109E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8725379817975859E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7698099759981525E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12288984630045584,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9178380217454478E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3743401538833076E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6039041216526471E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5087286170339144E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3003300895567328E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9401773640767437E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0680656603831299E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8603001857879024E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2406372035579941E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6022301916731606E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6991289379043653E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9947702747254648E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3851624986308088E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2899503371154263E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3551759765680477E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.84176650545853E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY34*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB34*AreaCana*DA34-'Fluxo de Caixa'!W40-'Fluxo de Caixa'!W42","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21,0,{"$f":"D34","v":0},0,0,0,-8.3898868372407218E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1414064800213396E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5613001305243468E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0015970292594867E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3022544980274551E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3849439505871397E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6747417145981252E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4937332078569273E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4761799359031114E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4804825133322248E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7443084316029178E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3591764527992889E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7563889187826729E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0384135050042848E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5427048656496619E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7424894730944896E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5261423946731927E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11941118322806003,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5656972229243011E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1949173536997553E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY35*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB35*AreaCana*DA35-'Fluxo de Caixa'!W41-'Fluxo de Caixa'!W43","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22,0,{"$f":"D35","v":0},0,0,0,4.9946099802480479E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.594329300854763E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1741887076205793E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1908719839883197E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2339545351561817E-4,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4123984651316811E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12555839423762064,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8963994554798822E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.543567920652007E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8822805647800782E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6197962103940796E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8293293524916789E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1452769714794686E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5443691531736606E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8748107780629296E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.706371209607206E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0282928815247187E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3688591101306139E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6218333885582339E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6147535422396916E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY36*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB36*AreaCana*DA36-'Fluxo de Caixa'!W42-'Fluxo de Caixa'!W44","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23,0,{"$f":"D36","v":0},0,0,0,7.4382971963157671E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.234398734827263E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3882880483095984E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2629281490350213E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0668992572102979E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4637036888209095E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.642536153270385E-4,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.164935012808113E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.670747285242581E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9004637456378007E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1856333834798205E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2291042128020532E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1608929155915464E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4908875687285792E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5045397630803654E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2758540355873016E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10349491259995219,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.284103655374323E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9567885097789744E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8304253409678433E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY37*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB37*AreaCana*DA37-'Fluxo de Caixa'!W43-'Fluxo de Caixa'!W45","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24,0,{"$f":"D37","v":0},0,0,0,2.2977754364592235E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.933411885194701E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9866061689864696E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6131356946075686E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6016420367873671E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5032886039086563E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3177747711127624E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9466266216463857E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11426202054058104,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5963403305830695E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0447296957412055E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0969351699407727E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8969029191756414E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0937071581853675E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4795629923054449E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3566277674102223E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2169654629507779E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8883937229172919E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7699268950355143E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2015093709073036E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY38*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB38*AreaCana*DA38-'Fluxo de Caixa'!W44-'Fluxo de Caixa'!W46","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25,0,{"$f":"D38","v":0},0,0,0,1.4232131783794497E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8221963441612187E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.85887208430546E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6406532240558827E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2117370908507311E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4993849146021991E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3147006913726157E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9405149986077565E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6069905007615206E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4563762576925116E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2519602534699957E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7440274222827167E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2600992249862716E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6429553321451909E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10113955339175811,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3316912431256267E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9524944459960848E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2929577804676599E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8478474340364622E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0338990152344283E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY39*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB39*AreaCana*DA39-'Fluxo de Caixa'!W45-'Fluxo de Caixa'!W47","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26,0,{"$f":"D39","v":0},0,0,0,-1.6300789174371066E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3201181647018068E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5795366257096031E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1442362263753685E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4426541921345923E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7253228609585701E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.637556186310021E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5493155548019451E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0164910717895499E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7130436401373833E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10593501773368733,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1070295290537892E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3930238551148489E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6840787835534116E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4588924903682023E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.170445549854771E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1753525523798146E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3011940585348304E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10301858959837232,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9591257937381787E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY40*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB40*AreaCana*DA40-'Fluxo de Caixa'!W46-'Fluxo de Caixa'!W48","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27,0,{"$f":"D40","v":0},0,0,0,-0.10694160929349542,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9285334390195748E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3300831997260262E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7801591002794541E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8868647944548378E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3049287031199895E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.182396991698283E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4849103343524311E-4,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11240520923080687,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1960684871081243E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0867463706076578E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0880706785592226E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1695066978524992E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.694351545003423E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0139037847141789E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2851220700681166E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1520965247641984E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.222509484658226E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4593888032596311E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.93718960345546E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY41*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB41*AreaCana*DA41-'Fluxo de Caixa'!W47-'Fluxo de Caixa'!W49","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28,0,{"$f":"D41","v":0},0,0,0,1.8966790490943675E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6775589435713445E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8417135234378272E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1542596370376335E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.678705864140109E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7108620453415901E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7194711292511629E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4360155777399216E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7042435958239065E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7419829578140464E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2826118943708777E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6869895421619033E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6099909491870802E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11879490830336263,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0132077726700398E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5073444421800413E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6090137939174681E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3891314784870306E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2702459760217741E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4834651476077276E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY42*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB42*AreaCana*DA42-'Fluxo de Caixa'!W48-'Fluxo de Caixa'!W50","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29,0,{"$f":"D42","v":0},0,0,0,-1.1594407607441294E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4375843327294349E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3704249518134798E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9213712840476735E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.948422965607795E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1425947843786443E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1175850785750327E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5084255598759433E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1869073561476479E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3112467892045296E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7127506459184225E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0155214464913286E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5624758761745839E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11380347162624942,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8759094278928793E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2745576200528619E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2549809261827255E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7808921682090004E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5301656138695395E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8751977443899249E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY43*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB43*AreaCana*DA43-'Fluxo de Caixa'!W49-'Fluxo de Caixa'!W51","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,0,{"$f":"D43","v":0},0,0,0,-9.7536740745317197E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4925621659841217E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8383807844057593E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5703423730014013E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5735946679856595E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6953040130838943E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7349094283876957E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3902433420720443E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5127345655985088E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5002935575456869E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2300865754047588E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.068680231281945E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7284729688113791E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4728069031517148E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9745162296112259E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2359661075359541E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0612957495006493E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7368284503003427E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7725213053416288E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2223427560257126E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY44*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB44*AreaCana*DA44-'Fluxo de Caixa'!W50-'Fluxo de Caixa'!W52","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,31,0,{"$f":"D44","v":0},0,0,0,7.8164301548583226E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1945541054609345E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1277658247864355E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0459677874960902E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5097924057616567E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2851309748633485E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9628804261299518E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3070224052853386E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1689435752392104E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7101073793781203E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.954771275456298E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1207740742453038E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1516766255064175E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5377325825449136E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9411272819890359E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.200614349501217E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0055910626442428E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.457514754263277E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8878408174831138E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3526168220075823E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY45*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB45*AreaCana*DA45-'Fluxo de Caixa'!W51-'Fluxo de Caixa'!W53","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,32,0,{"$f":"D45","v":0},0,0,0,1.483782322236361E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10920678219018132,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5686499468352912E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11148689822844249,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4428667205048875E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8639619622524889E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2713792984569108E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11897137213518777,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0742325565457485E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7940975946414132E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6469857807657935E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9380027281079281E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9966965109999866E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9819782021425387E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7617054680987208E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4578129899753884E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6554718199165812E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4762466747800266E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4431944275680541E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.980150249662716E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY46*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB46*AreaCana*DA46-'Fluxo de Caixa'!W52-'Fluxo de Caixa'!W54","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,33,0,{"$f":"D46","v":0},0,0,0,-4.4237055325009905E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3568517599232676E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6835301015615324E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7447446243045905E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1813713981144013E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4219598113638042E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6501065608274395E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7089841200762996E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.016873526384121E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3807693548877701E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5530212182312017E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.380582606073548E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5053933925701899E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3438581209355354E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7161634216014536E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0660017539462337E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9461173644279922E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1646258884716835E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6490907519762948E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2781792567668199E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY47*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB47*AreaCana*DA47-'Fluxo de Caixa'!W53-'Fluxo de Caixa'!W55","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,34,0,{"$f":"D47","v":0},0,0,0,-4.4787591509213756E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6211372498967292E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1385236774778429E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5108843149240327E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5849808356037443E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4288263969436749E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2100584721321385E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11446177513793568,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4941014491639914E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.16228586716145466,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2911714430988861E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3439721882622328E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6291249457020743E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4151864729965023E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4408816996935418E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6009311813439634E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4107796879835751E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3095771581936642E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1225874351358351E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0281127548443372E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY48*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB48*AreaCana*DA48-'Fluxo de Caixa'!W54-'Fluxo de Caixa'!W56","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,35,0,{"$f":"D48","v":0},0,0,0,-1.5609476587818191E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1230365307990235E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8036899593126387E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8816331569218676E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0158858024667913E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6620248849934457E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4042039048179864E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4927620419411597E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0794546581349145E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0586717491648468E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.658943474379573E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1320278700987556E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0477609776476975E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3499494089648334E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2616460011450725E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4345547204085581E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8279109703159659E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2013995351196518E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10169186501775342,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5650374750766697E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY49*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB49*AreaCana*DA49-'Fluxo de Caixa'!W55-'Fluxo de Caixa'!W57","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,36,0,{"$f":"D49","v":0},0,0,0,0.12367171846920191,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5803027434102898E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1321839109882828E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.39573644470326E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9667160096660994E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8258564189996312E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9110469334590197E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8596925199596237E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6572408514537809E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10923896466144607,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.578807257971679E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0598320104766404E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7880942655859433E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0094861042583776E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1155635677793853E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1321189987612333E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8623415886545692E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3441269126118628E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3916191146785455E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.569927453776536E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY50*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB50*AreaCana*DA50-'Fluxo de Caixa'!W56-'Fluxo de Caixa'!W58","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,37,0,{"$f":"D50","v":0},0,0,0,9.4828252896320464E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9958857229147599E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0349429185173343E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6952475954361595E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1395634142034727E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3368394002782529E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6765317339229348E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7030732136295037E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1625989579790399E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6078969615145965E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3662451849656032E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8006889750457044E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9029208368512861E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0236145302605382E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0965207113585747E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8181071722828062E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4976117704592688E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9067108438023048E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9609580724036741E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4560587239143119E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY51*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB51*AreaCana*DA51-'Fluxo de Caixa'!W57-'Fluxo de Caixa'!W59","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,38,0,{"$f":"D51","v":0},0,0,0,9.5628010003209987E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3560279611789097E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3686135565907405E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4984195511334437E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2627323683923742E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3570485786084551E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4197705055371322E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.417937468288728E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8512725045762947E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2805589140759768E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.058968608615257E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8102413791784953E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0380331990720852E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6271231757029461E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3866640065292631E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2761222709974026E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1167427113977588E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10347955696073251,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5032782753276263E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2169731646424086E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY52*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB52*AreaCana*DA52-'Fluxo de Caixa'!W58-'Fluxo de Caixa'!W60","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,39,0,{"$f":"D52","v":0},0,0,0,0.16408533834472208,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.339587792393744E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4656837256160401E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0201438036066195E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2707886931283156E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8528322091178372E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6567990055489157E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5012023008749419E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8989852408288306E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8609134536760781E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.911992776489794E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8640090909425058E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3773852322480607E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2657268359265803E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1099005149158124E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1122953208773329,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6126846444130796E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4368910013987005E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6329525215453211E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9076734179305494E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY53*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB53*AreaCana*DA53-'Fluxo de Caixa'!W59-'Fluxo de Caixa'!W61","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,40,0,{"$f":"D53","v":0},0,0,0,-3.4454590392217314E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7974646602316346E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6673215954800639E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6821961570358054E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7190246159317846E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2148872729893521E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1643421879575207E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2535856007766674E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1337837235830609E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3240197958910364E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1270105719964534E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.705515889979516E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0281165537689233E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11642626907689041,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2117419940818605E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4214163751281246E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3231212667488988E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6398128972482922E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.361224508502036E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3379209940899315E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY54*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB54*AreaCana*DA54-'Fluxo de Caixa'!W60-'Fluxo de Caixa'!W62","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,41,0,{"$f":"D54","v":0},0,0,0,-6.8988288550405327E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2653764419999994E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4741066019807202E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4815167045167541E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.974068180907894E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13442699575061423,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2784106334313294E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9569720323170195E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6927769678946166E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.640532109933253E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4307309456262261E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5597294677321444E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4802347618711423E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8455284017877282E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14071307014377896,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3527825817536588E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3221118772708932E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3384110697037036E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5904672841503793E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3826142390167251E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY55*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB55*AreaCana*DA55-'Fluxo de Caixa'!W61-'Fluxo de Caixa'!W63","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,42,0,{"$f":"D55","v":0},0,0,0,-8.59362210297979E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4164556511516695E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5183923469362234E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1716625728412389E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5285457568437575E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9423797251692079E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4612700889228215E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2689952732371286E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5717360690808416E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6391003112651688E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9658415586934122E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9487464204179046E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4598062130227636E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2388106069304109E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7741859086341278E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0972272952480256E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10247920311538479,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7690196229472499E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1737160242783252E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2774372574610801E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY56*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB56*AreaCana*DA56-'Fluxo de Caixa'!W62-'Fluxo de Caixa'!W64","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,43,0,{"$f":"D56","v":0},0,0,0,0.11116597648445299,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7839453890992661E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14847445830319267,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2605783111292334E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5928527941292284E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3665010369434791E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2337147045193024E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6118399551784819E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.373289615680201E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3000441278696333E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5535207224084509E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7044290023600175E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.172433031957877E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7741192057513572E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.042933200681314E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3135492521831657E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6483851859750151E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1320774923374831E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3521976776323623E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0583878398718713E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY57*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB57*AreaCana*DA57-'Fluxo de Caixa'!W63-'Fluxo de Caixa'!W65","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,44,0,{"$f":"D57","v":0},0,0,0,0.1452947459641856,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4099832779380845E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0523097804027036E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13333773346758757,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7419329322800507E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14369848240949748,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0703856066573242E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5804959616584108E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8083297842329096E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9430841974851637E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.904217959659123E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1454481347411202E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7289281942241068E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5371177804163141E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11074281351770088,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14006769727213136,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6910641704671273E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9291377775935692E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0251921898615833E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0630827854798408E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY58*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB58*AreaCana*DA58-'Fluxo de Caixa'!W64-'Fluxo de Caixa'!W66","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,45,0,{"$f":"D58","v":0},0,0,0,-9.1535444784068568E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3004428567896044E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5332142505569314E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4200684409762708E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12570916668828094,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12125225165664474,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3313664642075441E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2432341051590818E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0495860971364233E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0460693998521523E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4640231079168256E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0983502540579972E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8138544464537089E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2371743526143556E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4377100236205576E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2778800025833743E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4562461535210347E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11951776267783265,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9118319937471123E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0518054735659615E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY59*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB59*AreaCana*DA59-'Fluxo de Caixa'!W65-'Fluxo de Caixa'!W67","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,46,0,{"$f":"D59","v":0},0,0,0,-1.1392962316574906E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0765018291476157E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7669947126381395E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7906705992063334E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2334672234094518E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3849203794506213E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7905030886812232E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0376506649883634E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8200581029162651E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2887943351726699E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3976910735883506E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8772651951563971E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5259435407718739E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7288837704778893E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5158189506426206E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0080096273822408E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5515006270719535E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13792669567909865,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.038658453899252E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8814869830709614E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY60*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB60*AreaCana*DA60-'Fluxo de Caixa'!W66-'Fluxo de Caixa'!W68","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,47,0,{"$f":"D60","v":0},0,0,0,-8.9808439801108239E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8350466262348347E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1531291278028478E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2545659661113628E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4973994921555547E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3285597954751539E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4919162085640276E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6280313053392714E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4183508625396505E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3995382013867805E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6660155488426992E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8597661531077194E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5700358853656157E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1991318807870052E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5496743827454769E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8666667913093259E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2067401222618743E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9799001948539795E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7921910404182639E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0597031953115054E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY61*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB61*AreaCana*DA61-'Fluxo de Caixa'!W67-'Fluxo de Caixa'!W69","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,48,0,{"$f":"D61","v":0},0,0,0,-8.7040227933653444E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7744826082471784E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2493463397902414E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0175469049407029E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.685083565345134E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0254614286445394E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3292160515455216E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6056867207346009E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2488329850133133E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0117251263397693E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1508680483516434E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3745923980053519E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5958753282186807E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6377292067454629E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3545748444172796E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8753155150906257E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9027535497932044E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5845347854866498E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7818804210726901E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7857006989671552E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY62*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB62*AreaCana*DA62-'Fluxo de Caixa'!W68-'Fluxo de Caixa'!W70","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,49,0,{"$f":"D62","v":0},0,0,0,0.13263322385226964,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1270911430213213,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5310356455751906E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8737018236153067E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.794266395554409E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.640623547291175E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.102774015876683E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.768158120604054E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7661515345571507E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3799623007024192E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1539476451115325E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1679714889441817E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.293616779991712E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2389953711931528E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3967908705115853E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5933411211476096E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6927091731328102E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1130668118609065E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.890700359948993E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7873942659431671E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY63*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB63*AreaCana*DA63-'Fluxo de Caixa'!W69-'Fluxo de Caixa'!W71","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,50,0,{"$f":"D63","v":0},0,0,0,-7.006822687256585E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0754232300705251E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1913129953213895E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7151588216674765E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4633800614875842E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6359725008550479E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2599182574100951E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1264492675581189E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6852124293074056E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3113811715189592E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4315884373048743E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9160099268317726E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1840824289222091E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.357831347577499E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.553852395327026E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.654933150703331E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6622847199315833E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10827200564564839,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6382468252566637E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9855150906156299E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY64*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB64*AreaCana*DA64-'Fluxo de Caixa'!W70-'Fluxo de Caixa'!W72","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,51,0,{"$f":"D64","v":0},0,0,0,-0.11484987643140687,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7434541549934865E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5316950508554447E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.230302096601747E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7310087802942994E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.751808972744162E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2628943759029614E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2703213207695201E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7859316993852192E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4367200506117798E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.566386309879291E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7980531800131639E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2456733470160426E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5255123809549176E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2836774756556809E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9701536337011469E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3979213735363611E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1470742802191336E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6751004411836967E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1612700498921264E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY65*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB65*AreaCana*DA65-'Fluxo de Caixa'!W71-'Fluxo de Caixa'!W73","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,52,0,{"$f":"D65","v":0},0,0,0,6.9518160383490138E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6682046751517533E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7000609618875412E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1883146769378243E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.837207500439189E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0525234033813965E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2425323314385903E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1878013479281197E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10103937980896266,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6467816402285096E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2761436476014342E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.15669929841224606,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2721128421154883E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.63776532499064E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12516039639805573,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0289094083535713E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1199916276026193E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2924515335630255E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0870404033293778E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6665579516161758E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY66*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB66*AreaCana*DA66-'Fluxo de Caixa'!W72-'Fluxo de Caixa'!W74","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,53,0,{"$f":"D66","v":0},0,0,0,0.10569697700350975,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3288652015960145E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9626991363326309E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2954443946030395E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9421203054897875E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1064982579958297E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.412065306081945E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0601466124671645E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9458826719771444E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3074986634534227E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2845295448703966E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4152853538969718E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2416193705998988E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7516934234195446E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8201455549025773E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9756057350539959E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.669355333655018E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3429141464306935E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2613004277844035E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8768652317039154E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY67*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB67*AreaCana*DA67-'Fluxo de Caixa'!W73-'Fluxo de Caixa'!W75","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,54,0,{"$f":"D67","v":0},0,0,0,3.4414801837194735E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3899436886745395E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1323390941647683E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6024085111869414E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2093234037660874E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8202441083037818E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3828115460265361E-4,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.483529867901704E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1792646773915411E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2622191463149148E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0139981866867853E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9964404322252107E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.919267796722159E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9081670428077612E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9942658730228106E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2614242247101466E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10357781737968731,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5505054431599903E-4,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0347159856891747E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.04496427236754E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY68*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB68*AreaCana*DA68-'Fluxo de Caixa'!W74-'Fluxo de Caixa'!W76","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,55,0,{"$f":"D68","v":0},0,0,0,-2.9114419063784074E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5260780922282469E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7230954395558823E-4,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9488788976283478E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2506180079946064E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4208507508947205E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7974411578878989E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2621805752689979E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1116001987890586E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.628422518613789E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2831761519097442E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1051738625823466E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6117212003853685E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3932051418055769E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9968635856349168E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8125229011310685E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5765710465411228E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1223265111793384E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5966858939560541E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.756950436589224E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY69*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB69*AreaCana*DA69-'Fluxo de Caixa'!W75-'Fluxo de Caixa'!W77","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,56,0,{"$f":"D69","v":0},0,0,0,-9.1470353441159193E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6817023729659424E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7359325429243079E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6094126150364213E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7894843357828389E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1959076650277836E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2187201888895413E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1682176442421201E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6135558053805558E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1119957660893583E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0527625707995723E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2115107419367479E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4668365100320841E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6867021517380909E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9693645302598735E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7843410098085045E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0079705827986304E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9575586571462585E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1063293256748788E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4201023162209466E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY70*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB70*AreaCana*DA70-'Fluxo de Caixa'!W76-'Fluxo de Caixa'!W78","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,57,0,{"$f":"D70","v":0},0,0,0,-2.9849843575521468E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.808467576980406E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2894781504772573E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3203471638759923E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6531992883486995E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.463564631414729E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10557390300268525,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7379266208764606E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0622831422967274E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3716283916329351E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4735684617448232E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5176589367764853E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5459862886934893E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0454110482871323E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3294325836791434E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0625220516391607E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0016854988302787E-4,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6856171806131884E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2790302076336872E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6571134741899631E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY71*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB71*AreaCana*DA71-'Fluxo de Caixa'!W77-'Fluxo de Caixa'!W79","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,58,0,{"$f":"D71","v":0},0,0,0,3.1369777099028703E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6927749996656472E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2425112631382442E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.161350884536951E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7316777550902725E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7000876889669611E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.946553964949759E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1282179649675101E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3129618359375012E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9688844235029634E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0075825061425949E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1959145633181903E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4687413056838406E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6439106480993512E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5125464570020332E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8584682248076044E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2227625036194749E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6810383098095591E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1089604498890359,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9273196494128649E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY72*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB72*AreaCana*DA72-'Fluxo de Caixa'!W78-'Fluxo de Caixa'!W80","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,59,0,{"$f":"D72","v":0},0,0,0,-8.4721165996209657E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6302474086756715E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1107982855527594E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0791412682399888E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6136909800881107E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.578635535101951E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6253722246787634E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9091339813732558E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.387565414589554E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7055432494772488E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.642882124886741E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6667808882960506E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8184097716400175E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8620252042162385E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1601162700889932E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9368838861971583E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8328003754562364E-4,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.652180337782204E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0254084025728528E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3414609371321426E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY73*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB73*AreaCana*DA73-'Fluxo de Caixa'!W79-'Fluxo de Caixa'!W81","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,60,0,{"$f":"D73","v":0},0,0,0,-7.5138613114711206E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2144813491240709E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8015982407204767E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8374217267196825E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5620481156982608E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8199551340020527E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2731398317487298E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0734903825984728E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.15255930191232969,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4518669426905756E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9149624917808548E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.018518817039534E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8150071058611897E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2772426279597525E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7625828900704372E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3313696500281372E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.285103956136568E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.597105581845078E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6284715181694157E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5647026828925081E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY74*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB74*AreaCana*DA74-'Fluxo de Caixa'!W80-'Fluxo de Caixa'!W82","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,61,0,{"$f":"D74","v":0},0,0,0,-5.1104194832822296E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3117891340347485E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5261153395173189E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2910455491672301E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3628815125287529E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9323800514526734E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6186721738057063E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3976117164702054E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1036893160696485E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9901716082776633E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1372695508095885E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10264875092317612,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8873665223529159E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5336263131165236E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0266418050480986E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5917883164627496E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.523598449031376E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0652150223014612E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2682736110527736E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13572016306543983,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY75*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB75*AreaCana*DA75-'Fluxo de Caixa'!W81-'Fluxo de Caixa'!W83","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,62,0,{"$f":"D75","v":0},0,0,0,5.4939728264094226E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6598617462325319E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1071820767594311E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.448709102705759E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7189442300106882E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.651876611597365E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6298598122532657E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.843579405172175E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9145150226840117E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8235620749314194E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9784294987194513E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2742242412729173E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4972536870471327E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5250999099639342E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9489591163602218E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5457923028096885E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.980106196614663E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4442924529402215E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5174558780551113E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9948182885177443E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY76*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB76*AreaCana*DA76-'Fluxo de Caixa'!W82-'Fluxo de Caixa'!W84","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,63,0,{"$f":"D76","v":0},0,0,0,-3.1311432464646967E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9469847909813264E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6248815441241624E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.227593220195147E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3381093129165769E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0570327226894676E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3888288616659191E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0625084143927766E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6900774361077324E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8045985167652538E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0579188662398674E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2672849045919216E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3789264064664294E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.833214873319483E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8410656155473313E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0085908109577887E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6668924570496199E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8130537924365797E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0220437422752594E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6096885003026861E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY77*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB77*AreaCana*DA77-'Fluxo de Caixa'!W83-'Fluxo de Caixa'!W85","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,64,0,{"$f":"D77","v":0},0,0,0,2.7599829358838805E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K78*AreaCana*J78","v":{"$error":"#DIV/0!"}},-3.5440739235119652E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P78*AreaCana*O78","v":{"$error":"#DIV/0!"}},8.2983275408815407E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U78*AreaCana*T78","v":{"$error":"#DIV/0!"}},2.5701579060521521E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z78*AreaCana*Y78","v":{"$error":"#DIV/0!"}},-8.0792511619245874E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE78*AreaCana*AD78","v":{"$error":"#DIV/0!"}},3.2292098619032122E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ78*AreaCana*AI78","v":{"$error":"#DIV/0!"}},-0.13421088548342316,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO78*AreaCana*AN78","v":{"$error":"#DIV/0!"}},4.0206659310424775E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT78*AreaCana*AS78","v":{"$error":"#DIV/0!"}},0.10351230359883305,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY78*AreaCana*AX78","v":{"$error":"#DIV/0!"}},-6.678202786205129E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD78*AreaCana*BC78","v":{"$error":"#DIV/0!"}},4.819729941644172E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI78*AreaCana*BH78","v":{"$error":"#DIV/0!"}},-4.9499414434730923E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN78*AreaCana*BM78","v":{"$error":"#DIV/0!"}},-0.11288364787438289,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS78*AreaCana*BR78","v":{"$error":"#DIV/0!"}},-9.8411360776281213E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX78*AreaCana*BW78","v":{"$error":"#DIV/0!"}},0.1059183317981051,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC78*AreaCana*CB78","v":{"$error":"#DIV/0!"}},4.764243349512183E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH78*AreaCana*CG78","v":{"$error":"#DIV/0!"}},-2.2506818203940362E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM78*AreaCana*CL78","v":{"$error":"#DIV/0!"}},1.0878083974572404E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR78*AreaCana*CQ78","v":{"$error":"#DIV/0!"}},-2.4326959220182808E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW78*AreaCana*CV78","v":{"$error":"#DIV/0!"}},7.4680306982236114E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY78*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB78*AreaCana*DA78-'Fluxo de Caixa'!W84-'Fluxo de Caixa'!W86","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,65,0,{"$f":"D78","v":0},0,0,0,8.0277061507971082E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2144115335396455E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4433403529874632E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3004214261453323E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.303307099227912E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.13169520703828E-4,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8726153706574741E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3153260346668264E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8397686919117371E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9152235816526812E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6216356413505959E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0274662913535995E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3080764336959336E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3486215382981007E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8325502415100653E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2232912389401752E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2718860000867217E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.998724953685736E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1189577703853543E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5763257872928017E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY79*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB79*AreaCana*DA79-'Fluxo de Caixa'!W85-'Fluxo de Caixa'!W87","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EG79,$EH$11,$EH$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,66,{"$f":"$C$14","v":0},{"$f":"D79","v":0},0,0,0,{"$f":"_xlfn.NORM.INV(RAND(),H$14,$B$2)","v":-0.10840827435539328},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),J$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),K$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),M$14,$B$2)","v":-2.2155972636067313E-2},{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),O$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),P$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),R$14,$B$2)","v":3.8894027612212688E-2},{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),T$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),U$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),W$14,$B$2)","v":3.9111977884848548E-2},{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),Y$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),Z$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AB$14,$B$2)","v":-2.6627741594479608E-2},{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AD$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AE$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AG$14,$B$2)","v":-5.4141806322259269E-2},{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AI$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AJ$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AL$14,$B$2)","v":5.5909877016643635E-2},{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AN$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AO$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AQ$14,$B$2)","v":-1.3391527653547316E-2},{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AS$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AT$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AV$14,$B$2)","v":4.340191984738636E-4},{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AX$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AY$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BA$14,$B$2)","v":6.0150311932874061E-2},{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BC$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BD$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BF$14,$B$2)","v":-3.5871884618226245E-4},{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BH$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BI$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BK$14,$B$2)","v":-4.9307238096690728E-2},{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BM$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BN$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BP$14,$B$2)","v":-5.4681841185771754E-2},{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BR$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BS$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BU$14,$B$2)","v":-6.4354858125194696E-3},{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BW$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BX$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BZ$14,$B$2)","v":-1.2585760747130253E-2},{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CB$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CC$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CE$14,$B$2)","v":-5.2855090712361434E-2},{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CG$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CH$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CJ$14,$B$2)","v":2.6942871474694634E-2},{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CL$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CM$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CO$14,$B$2)","v":2.3563013349620025E-2},{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CQ$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CR$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CT$14,$B$2)","v":4.5043828201608623E-3},{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CV$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CW$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CY$14,$B$2)","v":1.8977358215525788E-2},{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY80*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),DA$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),DB$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"DB80*AreaCana*DA80-'Fluxo de Caixa'!W86-'Fluxo de Caixa'!W88","v":{"$error":"#DIV/0!"}},{"$f":"G80-D80","v":0},{"$f":"L80-I80","v":{"$error":"#DIV/0!"}},{"$f":"Q80-N80","v":{"$error":"#DIV/0!"}},{"$f":"V80-S80","v":{"$error":"#DIV/0!"}},{"$f":"AA80-X80","v":{"$error":"#DIV/0!"}},{"$f":"AF80-AC80","v":{"$error":"#DIV/0!"}},{"$f":"AK80-AH80","v":{"$error":"#DIV/0!"}},{"$f":"AP80-AM80","v":{"$error":"#DIV/0!"}},{"$f":"AU80-AR80","v":{"$error":"#DIV/0!"}},{"$f":"AZ80-AW80","v":{"$error":"#DIV/0!"}},{"$f":"BE80-BB80","v":{"$error":"#DIV/0!"}},{"$f":"BJ80-BG80","v":{"$error":"#DIV/0!"}},{"$f":"BO80-BL80","v":{"$error":"#DIV/0!"}},{"$f":"BT80-BQ80","v":{"$error":"#DIV/0!"}},{"$f":"BY80-BV80","v":{"$error":"#DIV/0!"}},{"$f":"CD80-CA80","v":{"$error":"#DIV/0!"}},{"$f":"CI80-CF80","v":{"$error":"#DIV/0!"}},{"$f":"CN80-CK80","v":{"$error":"#DIV/0!"}},{"$f":"CS80-CP80","v":{"$error":"#DIV/0!"}},{"$f":"CX80-CU80","v":{"$error":"#DIV/0!"}},{"$f":"DC80-CZ80","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD80:DX80)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY80,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EC80,$ED$11,$ED$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EE80,$EF$11,$EF$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,67,0,{"$f":"D80","v":0},0,0,0,-4.7689215613341543E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1159524645009903,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0511838087239888E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0360611089211763E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8551916755744971E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.19154258027638957,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6009855404101369E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10626468949236109,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1495683969688242E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4260284050801797E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6446644955514357E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7395478269805611E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6099887594747923E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13619971697671943,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9267541013901186E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4854653256214524E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3850536795455527E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2099820611541246E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9709243043428208E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.784589509021415E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY81*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB81*AreaCana*DA81-'Fluxo de Caixa'!W87-'Fluxo de Caixa'!W89","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,68,0,{"$f":"D81","v":0},0,0,0,-2.5666927401185206E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.94571140308154E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1481432312690997E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9302244452323775E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0924093884685755E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10057242262409921,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4609196674331112E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0989550237569925E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0135785157308372E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8851975622930052E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0678272085308566E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10462174537339029,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1540744503549147E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9655918448265725E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7335001100581688E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3881429783625793E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7078274599397312E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5150783000040243E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8109676699398992E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0675020195663721E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY82*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB82*AreaCana*DA82-'Fluxo de Caixa'!W88-'Fluxo de Caixa'!W90","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,69,0,{"$f":"D82","v":0},0,0,0,-0.143730444791064,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4519611411731379E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2528126421205891E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4231871426919301E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4565239010643473E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.625632160716904E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5566883327698074E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7708685461798498E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8936420163329564E-4,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6090131429063748E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13611713326417182,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1447539287514717E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4413582690059292E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9317518687694213E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7842501680872808E-4,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1702391133567795E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8160064520112835E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2577397567129279E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8155633324559773E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8453169888561359E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY83*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB83*AreaCana*DA83-'Fluxo de Caixa'!W89-'Fluxo de Caixa'!W91","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,70,0,{"$f":"D83","v":0},0,0,0,9.8429101239456473E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.277559123798342E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8275407594409491E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3952113390055293E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.821607996574293E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6194285739921006E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6437884570255524E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4460324124463734E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4963918307090546E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.82873084970922E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9316782780236392E-4,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4332901872927035E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6658825584684915E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4384628168809491E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9675661876138092E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5954571635303571E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8627868501942514E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6974894189122794E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2372702775951903E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4167607289966916E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY84*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB84*AreaCana*DA84-'Fluxo de Caixa'!W90-'Fluxo de Caixa'!W92","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,71,0,{"$f":"D84","v":0},0,0,0,0.13260533837093916,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9054339097037624E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5061066361246088E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4668149002031173E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.839795551203419E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4476001737370235E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7074922638634229E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6980794412780427E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9628173184824751E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0986839903201394E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6938529870927969E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.53966376648526E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3732415339577231E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0759270470191081E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7489630111275812E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3352371211728643E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2157053620027277E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9339844998495641E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3748094241240219E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3492204046602066E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY85*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB85*AreaCana*DA85-'Fluxo de Caixa'!W91-'Fluxo de Caixa'!W93","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,72,0,{"$f":"D85","v":0},0,0,0,6.8212567556559384E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3961965683238557E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5364360114848302E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8989792204998999E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6691184115650859E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4372928012753011E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9692386561775939E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1903591132233027E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0905582732898754E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7630021324305E-4,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9569547144915397E-4,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2756156804197948E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6392915025633717E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0154493552938858E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7312868705166967E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6774678832235921E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8828977504312318E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0074398551131339E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8920213810528906E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3165465664118686E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY86*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB86*AreaCana*DA86-'Fluxo de Caixa'!W92-'Fluxo de Caixa'!W94","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,73,0,{"$f":"D86","v":0},0,0,0,5.3314059723831984E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0093509267170961E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1658269885182462E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5118710080769804E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11112154041360284,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6240824536844976E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6301921281223294E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0344763134650987E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8056132597190319E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0368316735548308E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4177660368293241E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1466555200134916E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2209734031710963E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9309254005324374E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8217284269216355E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6648958107396518E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9665445870869703E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2571293462459879E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.649477803683193E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0220487316904068E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY87*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB87*AreaCana*DA87-'Fluxo de Caixa'!W93-'Fluxo de Caixa'!W95","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,74,0,{"$f":"D87","v":0},0,0,0,-7.8567556216758878E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2851337295218297E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6974461705024405E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9185076292705594E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3629977086583465E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9332721330672107E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.906611019172939E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3932423103814963E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2218997819356364E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8602372728108894E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1039225363675507E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8095686547628514E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2620546917187175E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5590909716227086E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1491731917697966E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.463368623277862E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1850021985858001E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10114835894616936,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7959610583089002E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1594118453283508E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY88*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB88*AreaCana*DA88-'Fluxo de Caixa'!W94-'Fluxo de Caixa'!W96","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,75,0,{"$f":"D88","v":0},0,0,0,-8.5255357452266506E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2115874903807637E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2917652011079319E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5021383989963014E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7384366464674091E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0874195483329036E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8199863507281731E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2339528861943739E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1363948767439908E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.948501223637138E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8907109066616687E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7768634392908052E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.883427469410749E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.417321750589558E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9618627393639131E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3133367024832869E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3295464720780918E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1578146255058507E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1171890215379666E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9456776690521319E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY89*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB89*AreaCana*DA89-'Fluxo de Caixa'!W95-'Fluxo de Caixa'!W97","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,76,0,{"$f":"D89","v":0},0,0,0,-9.3638521387321205E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6378278203627047E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6560642195586727E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0037013908998042E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8889049267673237E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0189259425416776E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7901002627109692E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0280409827513543E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9987360978693195E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2009120792637984E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8108832444459886E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2453850301208531E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3347166388997181E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.831766175483039E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3490922067172039E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2023125512484923E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2903330643266816E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9084788421178275E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4656007849018302E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0872162795749445E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY90*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB90*AreaCana*DA90-'Fluxo de Caixa'!W96-'Fluxo de Caixa'!W98","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,77,0,{"$f":"D90","v":0},0,0,0,4.287331720775537E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2820301001349069E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1447233525366333E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4375533179526359E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8311724107819099E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4364084634818025E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2151065864486334E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.410138141976249E-4,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0532293962859578E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3164024860621773E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7045720917437166E-5,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0758800285717012E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8589887388259334E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9128973729100781E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2464693272377071E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8524409518014272E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5527773519697894E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5682764373062594E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.808412365723495E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7528384536203045E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY91*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB91*AreaCana*DA91-'Fluxo de Caixa'!W97-'Fluxo de Caixa'!W99","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,78,0,{"$f":"D91","v":0},0,0,0,-3.83934186282106E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6783464007227937E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9617608417004131E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3047187933298203E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3887868788703228E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1119635115175478E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5361617121651136E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5639326237061794E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7822878069323352E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7995328308572768E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8707492808414253E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5106589264343693E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9229064779756514E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.195596766887336E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1174144090296503E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4513288509577583E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2415193150501605E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2933386954172293E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4240564030965888E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13135782603529111,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY92*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB92*AreaCana*DA92-'Fluxo de Caixa'!W98-'Fluxo de Caixa'!W100","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,79,0,{"$f":"D92","v":0},0,0,0,0.10665339847008452,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4341746060098854E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1178024732306656E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9863344690602443E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8317928740883373E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1321070773750368,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7120139492195711E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3763730632100581E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8381114954661603E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.593869267064175E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1983723795106701E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2591848332937017E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5803534487387234E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3957636969299644E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.633134519869492E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3779117898360638E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2314703767723003E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7671702603410177E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8516842401967656E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9118770377730334E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY93*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB93*AreaCana*DA93-'Fluxo de Caixa'!W99-'Fluxo de Caixa'!W101","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,80,0,{"$f":"D93","v":0},0,0,0,3.3698572780418205E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9849929953750691E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4236691940096261E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7357341621080796E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.476231492633701E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5171880846546553E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12369510908939764,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2011614273124281E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7819394169984666E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7919563962958651E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4849646621316011E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5374702441787381E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5558805838517291E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4789812276992821E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0032413136701287E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3143054501197207E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5568647835278493E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6201320813443318E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6038882213149148E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3957842004451957E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY94*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB94*AreaCana*DA94-'Fluxo de Caixa'!W100-'Fluxo de Caixa'!W102","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,81,0,{"$f":"D94","v":0},0,0,0,-4.1508349916856632E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9015579818467117E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2557736344668993E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0345215988458971E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1497651804051306E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8975402521987278E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4816546681598516E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8580285247026039E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9892616662589242E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11637146456034428,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9333149251142218E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9507887931707667E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0021254819901012E-4,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4014028071205847E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.042197231082365E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3740128405581927E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6531264150372766E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3389268003561874E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.535829349755882E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10944591396727758,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY95*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB95*AreaCana*DA95-'Fluxo de Caixa'!W101-'Fluxo de Caixa'!W103","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,82,0,{"$f":"D95","v":0},0,0,0,1.1680700072484954E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4500939203478631E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.723406163427635E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9330957730695131E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8939447518064945E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9267989929332363E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1920595747045266E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.010909640208083E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1738580774114453E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8931116071550729E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9092785884904663E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5275998019018395E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8394327304391595E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3624514878937264E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9151046012158146E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4918596572467718E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6648789489739446E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0369211899591599E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5653971387890601E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12678924533246091,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY96*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB96*AreaCana*DA96-'Fluxo de Caixa'!W102-'Fluxo de Caixa'!W104","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,83,0,{"$f":"D96","v":0},0,0,0,-1.7901838734112004E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8189682066201647E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0847785134243411E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.356189786810739E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3583805674970878E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4018196276660181E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3261039336692513E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6587268398281122E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8332728411507224E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8431840591164899E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6556218150747071E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.677753240829866E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2891939132260045E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1399671682156564E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0409552816996952E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11448590189547517,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2045541937272088E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.796803211779877E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6340873284899995E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3711205483642098E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY97*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB97*AreaCana*DA97-'Fluxo de Caixa'!W103-'Fluxo de Caixa'!W105","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,84,0,{"$f":"D97","v":0},0,0,0,7.5524838204753031E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.718720577075958E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3992221063081416E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.377671942135846E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0128060036515069E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7051998487563323E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.666832292800907E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7417156090604957E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5222915869072283E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3580948750228262E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.083175415863496E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.528531925036883E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9919747438488555E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3192438952931072E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3115010448420334E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0667633836032731E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8305401805885167E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5861493649790279E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3338400125805828E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9972622776648783E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY98*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB98*AreaCana*DA98-'Fluxo de Caixa'!W104-'Fluxo de Caixa'!W106","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,85,0,{"$f":"D98","v":0},0,0,0,-5.2456707102508666E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2816279923775789E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8135849222227515E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9847254968776596E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7831121182194165E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1218627514172066E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2896191548791588E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8602126579505665E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6926367292394104E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.020305809668113E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.738204314014266E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2655193806405422E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7041922574180516E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13089551114860468,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6494728068924289E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1346047578319038E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6296998603164802E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3030499158780682E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0206141104865279E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0941100925148202E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY99*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB99*AreaCana*DA99-'Fluxo de Caixa'!W105-'Fluxo de Caixa'!W107","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,86,0,{"$f":"D99","v":0},0,0,0,8.4231387262887151E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8668549931232199E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9358456703601141E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2563590660328776E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3281133792821395E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2807627431906133E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9928887435613028E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7045340974816653E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0622098910327708E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.318126657033172E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2545057039556854E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7203591192019457E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8056524012803254E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3026907402010903E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6379988525410225E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10542732159541543,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3108617044793153E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8093397125623045E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9299551663070052E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.611975580145275E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY100*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB100*AreaCana*DA100-'Fluxo de Caixa'!W106-'Fluxo de Caixa'!W108","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,87,0,{"$f":"D100","v":0},0,0,0,-2.1885803305283914E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7882808334977281E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5457251321540911E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6363640506441457E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7463306519373826E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5391253744354877E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3161927945648251E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9207159924290758E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3582963099528944E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6006162636687765E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0797919836960543E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7038672297342625E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1361840980204592E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6665486858165016E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6723395712598736E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4413121913234825E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5573505845121957E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1714269141016399E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7892141434152605E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9746973329698146E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY101*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB101*AreaCana*DA101-'Fluxo de Caixa'!W107-'Fluxo de Caixa'!W109","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,88,0,{"$f":"D101","v":0},0,0,0,-5.2464419953901359E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3399352955179265E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.418950411320061E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3402012806533107E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7915821007401331E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2921104797452809E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2057121894055859E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2926653338336488E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8902336797123899E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.170198773898874E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4267734137564161E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2872415830691456E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7327129852389181E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12383819948961942,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6108524034449884E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5020040378921447E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0142805866438639E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7990865058377572E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9516710650296465E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2940645807443367E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY102*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB102*AreaCana*DA102-'Fluxo de Caixa'!W108-'Fluxo de Caixa'!W110","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,89,0,{"$f":"D102","v":0},0,0,0,6.187659186661686E-4,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9805632898473196E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0293026234011713E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5820235178310607E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.851392135800675E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7132917601915029E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8382832731630826E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9551333600336759E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9027460042199367E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6458766004736223E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2776902407590174E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7177923524282112E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3628101393987907E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1978293554236952E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2974874341135928E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11687657048784215,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.953907274972528E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2958552059086484E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1269228162000449E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4799656005388329E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY103*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB103*AreaCana*DA103-'Fluxo de Caixa'!W109-'Fluxo de Caixa'!W111","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,90,0,{"$f":"D103","v":0},0,0,0,4.3187282840708441E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9381648219292936E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3316260648726956E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5617065490946223E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7613992476040909E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4649661252022052E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0440024079910767E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8323228131992904E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9350787703470649E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3525020400908304E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5720652822610416E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8192302669666653E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2564158167640799E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1485461948286603E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1308520695351184E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3531253506982042E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8481319971960414E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7621057492422767E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8779634546019464E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.128297346041292E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY104*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB104*AreaCana*DA104-'Fluxo de Caixa'!W110-'Fluxo de Caixa'!W112","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,91,0,{"$f":"D104","v":0},0,0,0,3.9036601744439674E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0107265064320429E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8533087389814628E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0152082144669896E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2283062336199082E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.74809770643126E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7582584693482314E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0646749510228075E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8785055116231197E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3948554941605523E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2507244761412746E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7179632852447429E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.934689091288942E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10718441293489092,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12913150735759021,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9335242035450039E-4,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9696513122268306E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1195563730176003E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.269937719981326E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9458246450403497E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY105*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB105*AreaCana*DA105-'Fluxo de Caixa'!W111-'Fluxo de Caixa'!W113","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,92,0,{"$f":"D105","v":0},0,0,0,-1.0414012437317457E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4581952140714118E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.956809191563942E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.218168831036938E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2810055086664115E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7331608111984631E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6989106773448502E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8738830473254983E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2477669571452893E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8518259085234582E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12984131870577412,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2386808742810439E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0132893641214967E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.759042639828246E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1799736172611995E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6678301387541642E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5384785745684601E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1482482538192354,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3584255074778055E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.328631733379617E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY106*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB106*AreaCana*DA106-'Fluxo de Caixa'!W112-'Fluxo de Caixa'!W114","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,93,0,{"$f":"D106","v":0},0,0,0,6.3684759752733111E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9323875773011224E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6170531156076265E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3292234877400881E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4341084476206028E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10780339365488713,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1920783031522018E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3238717605952258E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1282444847148496E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12089200643626385,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2971636966639404E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2216423533366305E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5728323848963172E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0306884211247798E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.016726920200062E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0899254728739849E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9784535743353753E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6841339445965556E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2828330973290381E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5492113339732678E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY107*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB107*AreaCana*DA107-'Fluxo de Caixa'!W113-'Fluxo de Caixa'!W115","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,94,0,{"$f":"D107","v":0},0,0,0,-4.6909370507588241E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0412833374398837E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1586472615559971E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12758034089564696,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6920813161972852E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1246189674363243E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3351271037554933E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0120713005729811E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5905949720621126E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.524858329707331E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.240016441226379E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2767081463321969E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10855506737334268,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8808312227255247E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4377256756531705E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1285996897456203E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5430114902650486E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12017586225936079,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2595956734641851E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5219475758179673E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY108*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB108*AreaCana*DA108-'Fluxo de Caixa'!W114-'Fluxo de Caixa'!W116","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,95,0,{"$f":"D108","v":0},0,0,0,2.3598506003906113E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1741468283591091E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7520828039870732E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.610657433341055E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2443005231589975E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11459146569739545,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8781259642505941E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8265538727996618E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2393347909941992E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5801335065462541E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1737796624688804E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6720938541363615E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5774018149981966E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2745442632959465E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9615209375815654E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0567315972567241E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5958594352997262E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7781088764125098E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6408728379533241E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7439024932414548E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY109*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB109*AreaCana*DA109-'Fluxo de Caixa'!W115-'Fluxo de Caixa'!W117","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,96,0,{"$f":"D109","v":0},0,0,0,3.7411799139822087E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7346086980510749E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9147696792522524E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5608044105384493E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3112544634374015E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4356894713938715E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3018623818559972E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1963075784711321E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6145766577006123E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0548094932630181E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.48503186328629E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0428704639687898E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8561578296249948E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7363318771847083E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5065123317393521E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2453472695585016E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11358059835385577,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0911024063113129E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4398676639460321E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1347811965414545E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY110*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB110*AreaCana*DA110-'Fluxo de Caixa'!W116-'Fluxo de Caixa'!W118","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,97,0,{"$f":"D110","v":0},0,0,0,-1.2198069260967601E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8886703938124216E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8697623295563169E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2171032184519877E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5378948353627258E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0225430270821882E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3887593711654869E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9756735238892278E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4583666121968334E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9584482165999306E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3287249229899575E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2006733083192584E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4762941195041566E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6882872302058789E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9493023843514251E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7190326389440466E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6320405845528854E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2600906860474034E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6903605988309628E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9467673995233284E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY111*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB111*AreaCana*DA111-'Fluxo de Caixa'!W117-'Fluxo de Caixa'!W119","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,98,0,{"$f":"D111","v":0},0,0,0,-1.143551694602999E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8171454766349596E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7932130649177678E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2238512865834271E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0787937618793628E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6677899641011736E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4438092372264911E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2926854806428735E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2142427837856764E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4040759271584855E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3709480638734925E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7993659737034562E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0272373160177959E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4037471979682187E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5762550784900342E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9936724040323472E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9236080571673204E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7190699077076296E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2504993249808474E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9383473686513454E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY112*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB112*AreaCana*DA112-'Fluxo de Caixa'!W118-'Fluxo de Caixa'!W120","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,99,0,{"$f":"D112","v":0},0,0,0,-5.275605696487301E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7070050167495037E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3563402521566834E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6715676871847035E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6713119217590546E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2199277548288661E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4515020035758417E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8087373867487574E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8384575293219064E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5988874964989129E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0434610300897825E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3172912191986553E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7610351078971713E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7902483230398939E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4658779292860006E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7799046215098417E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5135649989124695E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7910038692437253E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7903133314197146E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1767308105178498E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY113*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB113*AreaCana*DA113-'Fluxo de Caixa'!W119-'Fluxo de Caixa'!W121","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,100,0,{"$f":"D113","v":0},0,0,0,-6.5216442325679122E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4202120001605789E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2944721517610297E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.459955190189205E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4028498220517675E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6112156628032433E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9710745335097437E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2666306734010081E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9593869524037023E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0703522568236133E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9745252450297393E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4702219692893234E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.463834168791742E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4462746125460653E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0888728084496204E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.597367869777719E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5624591851017847E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3017949822844418E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.417973491679191E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7211651341304542E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY114*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB114*AreaCana*DA114-'Fluxo de Caixa'!W120-'Fluxo de Caixa'!W122","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,101,0,{"$f":"D114","v":0},0,0,0,5.2944446753990532E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4671181945550269E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6697829488740424E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10188465660987778,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6749819110505713E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2432408680942861E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2075207767372601E-4,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6283200153092053E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6244961341440977E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8332084020660529E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4151376007614719E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1108918066395946E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9190145491634056E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4240205084029194E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3427938784377177E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3304929461874496E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2194536435053965E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.926774637461077E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0648657267539068E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4799520281527713E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY115*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB115*AreaCana*DA115-'Fluxo de Caixa'!W121-'Fluxo de Caixa'!W123","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,102,0,{"$f":"D115","v":0},0,0,0,2.737316122797866E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6453732845850747E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4356694866964554E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3259006784837604E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2224122231442742E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6494376192323918E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3118437718243395E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.305362580315659E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0929415750447412E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8542738473801824E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3741652734720422E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3615936392343198E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.331405617141201E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0178414199120215E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1915644035078247E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2798534058144557E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6078736668429141E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1617163747976263E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0980445497497153E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.11085697188329E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY116*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB116*AreaCana*DA116-'Fluxo de Caixa'!W122-'Fluxo de Caixa'!W124","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,103,0,{"$f":"D116","v":0},0,0,0,-5.9242528141231383E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2664622988576131E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.301953313981045E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8186522220416239E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4443139375840157E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6939543353959161E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3779152221755927E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3153507657267113E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0668428337657299E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3420459876120233E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6540726599970688E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6232710841791937E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6873992662694092E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1986868807783597E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9845999844770256E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4431243139623674E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1539238504080552E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5834473476278112E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0586977364097862E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1133558500213143E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY117*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB117*AreaCana*DA117-'Fluxo de Caixa'!W123-'Fluxo de Caixa'!W125","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,104,0,{"$f":"D117","v":0},0,0,0,-1.5497265388324945E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5179488654528065E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2838920373101533E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5898181371359872E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4122429075263191E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8398137573902867E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.645821924778731E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2597223504802717E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0107408129319957E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1582363073846082E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2187582795998058E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5505350507411383E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5402308212790211E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3626567712141909E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8581202548438578E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7603251005865185E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8370224670210604E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4320391838482513E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7193081388865917E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12334908309942061,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY118*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB118*AreaCana*DA118-'Fluxo de Caixa'!W124-'Fluxo de Caixa'!W126","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,105,0,{"$f":"D118","v":0},0,0,0,0.13115464133695334,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3457629842170877E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7378027806024925E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7697977374340989E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3648269873322338E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3458024743381913E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6209004726073034E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9205970551396173E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4088422285529436E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7595583797055072E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7172796930346079E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1014732405908497E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.72989231850403E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3760762673402056E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5286135200354935E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1237317582798787,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8142042123609381E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0289665454155466E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2374014951628717E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8085589923094923E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY119*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB119*AreaCana*DA119-'Fluxo de Caixa'!W125-'Fluxo de Caixa'!W127","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,106,0,{"$f":"D119","v":0},0,0,0,-4.659737520801277E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6235630621349485E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.498612219916366E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3354100854236647E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1169605764454102E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5375768981653518E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4439940489315211E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1118975801258638E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1145990019984527E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2735094336199526E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2091273522098077E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0049463827735614E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2973391079604966E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.513238328953417E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7740723379329932E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5229507018533412E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.173425360306428E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2421597132932098E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6638628898573802E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.131717538998705E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY120*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB120*AreaCana*DA120-'Fluxo de Caixa'!W126-'Fluxo de Caixa'!W128","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,107,0,{"$f":"D120","v":0},0,0,0,3.4532858033928103E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3075516122703418E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6754192968668616E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5730806872231213E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8878481643028199E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2345379671840438E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5384906317272635E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4144087873625519E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4375350256769341E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9170880781775616E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2609945567746548E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7861480206941178E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3557946584316614E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10319987783730084,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6355012921458254E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0545992360188945E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2412291963615273E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3532092165244664E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2918560459013157E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6185580696070677E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY121*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB121*AreaCana*DA121-'Fluxo de Caixa'!W127-'Fluxo de Caixa'!W129","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,108,0,{"$f":"D121","v":0},0,0,0,-1.4929352991879379E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9231167699114569E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.277220247574124E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3334321311013741E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0281153699073542E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1229208296426799,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8395920677709038E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5785973754789217E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7340059624711327E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3581201048465657E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5805448175426436E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.982616855742618E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2791433528511993E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10391116103764568,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.627892939239965E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4357314764669775E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1289014174844502E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0124635455998858E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4185535450194014E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7365092832285007E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY122*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB122*AreaCana*DA122-'Fluxo de Caixa'!W128-'Fluxo de Caixa'!W130","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,109,0,{"$f":"D122","v":0},0,0,0,4.7323746581239931E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0340178407870381E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.027320241893934E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6475127016595824E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4245404042675232E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2215406911387197E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1131139416148057E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7895652447063281E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5463501478051929E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4480009671742268E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0302445861640383E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5668348265411845E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1189827729915772E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3618232230849277E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.685403099209611E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9956052084138065E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1430566249637809E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5286981263900983E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7846388979583975E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9355032060454397E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY123*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB123*AreaCana*DA123-'Fluxo de Caixa'!W129-'Fluxo de Caixa'!W131","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,110,0,{"$f":"D123","v":0},0,0,0,-2.0447743032517444E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4652371156540578E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0403188556586245E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9843756388172821E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0123403865509434E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7801500650898902E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6494941161546611E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8635424269235686E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4164140957521358E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0776045241370585E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0655977154426205E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.863880706145068E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3688407307711479E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.558260846872398E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.830235040809146E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9866965343853172E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4018934602746848E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0284766928903134E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.910764780320467E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2063483483438975E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY124*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB124*AreaCana*DA124-'Fluxo de Caixa'!W130-'Fluxo de Caixa'!W132","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,111,0,{"$f":"D124","v":0},0,0,0,-1.8095558119534404E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4730663418770035E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0015228998654347E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2825153238992341E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9163099113776467E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0451638253058229E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8161838709915988E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3275121451977576E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0217308424051851E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11803789769330954,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6145084165114858E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5055208289764808E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8179233795108035E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7693535521778301E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7514104634789637E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7495435582531817E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2403844448587831E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4224911581783659E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.480043272096485E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2246776808518962E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY125*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB125*AreaCana*DA125-'Fluxo de Caixa'!W131-'Fluxo de Caixa'!W133","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,112,0,{"$f":"D125","v":0},0,0,0,6.089548093081857E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8192091583295652E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0524725605922318E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10568150912211165,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5971185478233595E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8174544801180325E-4,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9424725901442442E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8337496149041042E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0398906922311926E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0481826475388932E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3371621632720219E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1448972028041084E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5507557871700474E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7172635248586682E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.626967446687615E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8783603265986476E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2596746101449778E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.646361042325957E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6372538888155823E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.464086717206463E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY126*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB126*AreaCana*DA126-'Fluxo de Caixa'!W132-'Fluxo de Caixa'!W134","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,113,0,{"$f":"D126","v":0},0,0,0,-5.8649369727380822E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6583420539553005E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7127392953893314E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7953493614439206E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4647319554431167E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.319288465143678E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8410310051523312E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2331850192790015E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6565899000522047E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0508693896966171E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3643302927630548E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9587155701494798E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0545468287834304E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1727444354039723E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6147919002074562E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2493427811691332E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9023639319381715E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14212074527029211,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5422397438376878E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8880521875203789E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY127*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB127*AreaCana*DA127-'Fluxo de Caixa'!W133-'Fluxo de Caixa'!W135","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,114,0,{"$f":"D127","v":0},0,0,0,-3.9482301864448656E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8651968765777494E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2819707499229522E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2634081148723931E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2013213955158213E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9592025287110892E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7839223347134547E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9901179703999974E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0571844221400626E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5203204117258397E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1603780533477877E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.292445413398354E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.939918513575881E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8904279900935977E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3302995553515738E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5187465413292636E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2643252859412874E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3950121627335225E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7018901585531092E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.845055547005343E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY128*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB128*AreaCana*DA128-'Fluxo de Caixa'!W134-'Fluxo de Caixa'!W136","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,115,0,{"$f":"D128","v":0},0,0,0,-4.8736925491184975E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0570680266028163E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3463711451639286E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0487542004294222E-4,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6455811867642189E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8592404007638677E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0657033162219136E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5435736686238886E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8229555565584788E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5768013743739335E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12709532381588456,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7452159923570314E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2293904737093728E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9442800097167277E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4461775476428606E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0001036441274686E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1790357694165941E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0543305061758791E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9793529185068546E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1579879360954314E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY129*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB129*AreaCana*DA129-'Fluxo de Caixa'!W135-'Fluxo de Caixa'!W137","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,116,0,{"$f":"D129","v":0},0,0,0,-3.6858727816622645E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10722164605211007,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5611699597664325E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1482377776079218E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5529530475576779E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0860293166587904E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.104569783723701E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7960687141359611E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5111328412089326E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9082929146235389E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8319059640019904E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6086571009558896E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.012442931671399E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0499234475297151E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7826402804943315E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5040644021127484E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12967522727373826,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0403291253671165E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4029254034299643E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5535471708635795E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY130*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB130*AreaCana*DA130-'Fluxo de Caixa'!W136-'Fluxo de Caixa'!W138","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,117,0,{"$f":"D130","v":0},0,0,0,8.8036072775431618E-4,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8200727234072001E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8264463139589856E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0331063833299498E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1327608757459425E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3755841673380224E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5600821779335233E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5477094181230887E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5777868892816425E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6299309223848638E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1361463689353825E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0544577720102599E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2003537866504916E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5429151139231521E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6187435329272723E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13665330218679039,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7836903591059012E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7476637689196348E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1449088673647765E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4142969818901159E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY131*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB131*AreaCana*DA131-'Fluxo de Caixa'!W137-'Fluxo de Caixa'!W139","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,118,0,{"$f":"D131","v":0},0,0,0,-4.3146835209531775E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0865759222278738E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3098895831227285E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6628001565867119E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5975688024652711E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9149158237033293E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6410297904856813E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7695527654366774E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.291926115366549E-4,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3499186406917233E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1393456924467829E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9049378321565237E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3834902359341104E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4824801740919414E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5142509250378483E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2411553783899469E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1568956292572733E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8423138182127139E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5006916479415504E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8998263873645166E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY132*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB132*AreaCana*DA132-'Fluxo de Caixa'!W138-'Fluxo de Caixa'!W140","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,119,0,{"$f":"D132","v":0},0,0,0,-5.0523760055543931E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1783877995308346E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6292821648821641E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4343760920656739E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6635254266397164E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10627613680346666,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8498466087882973E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3845621043555067E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6499363247834218E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9741642393562526E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.104582349197357,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0001787234623498E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14723939080228032,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.036871845253573E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4757328343202593E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5317793023874896E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3044922774511597E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1559105391719195E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3897363888745031E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5233205967282599E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY133*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB133*AreaCana*DA133-'Fluxo de Caixa'!W139-'Fluxo de Caixa'!W141","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,120,0,{"$f":"D133","v":0},0,0,0,-5.3064388791701195E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2018740604042367E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5410627428131178E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9300054938600207E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8402122027912874E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1465969872390542E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4144990695014853E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7157819286679114E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8822951148747326E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6257642799336827E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0041575646450239E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2107915228476584E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3949779624084473E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3568015582438661E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0365555788865769E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.532783267087402E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0227439450684249E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3005405346844437E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.471044723886822E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0573525493022476E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY134*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB134*AreaCana*DA134-'Fluxo de Caixa'!W140-'Fluxo de Caixa'!W142","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,121,0,{"$f":"D134","v":0},0,0,0,-9.2029856127140458E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0842280378328637E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11269379468518531,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6740874757605922E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1816014032702289E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4547665630753186E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5381393328501931E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9391312439430796E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9248611215087805E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2034670575023328E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.314366304663906E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1542102427598958E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1199537794696741E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.542427238796631E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10163657065974692,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1460121884371304E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9575749975098527E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5309349495862909E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7415094834579243E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0831295548741066E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY135*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB135*AreaCana*DA135-'Fluxo de Caixa'!W141-'Fluxo de Caixa'!W143","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,122,0,{"$f":"D135","v":0},0,0,0,-2.6932050294019103E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5375892087410343E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6378012328098761E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6985041650445631E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7310008350251416E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8974978174618554E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7130449319607863E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7128379564950099E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2215327221370813E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3145863453188347E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12081885790005847,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7911488943121712E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1027699721079518E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3760517900302039E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8570928247437347E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9447314938091742E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7944572989014467E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.004683841691465E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0124570142749246E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7883643229720096E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY136*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB136*AreaCana*DA136-'Fluxo de Caixa'!W142-'Fluxo de Caixa'!W144","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,123,0,{"$f":"D136","v":0},0,0,0,3.7783177995142796E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9449999374987101E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1165978706057652E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0971228609476994E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5909209554745158E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2761548616502294E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6206963201680736E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7764864428324296E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7492299411277574E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9416585923603391E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9353992955684016E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8692210778451741E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2479791166931106E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10501908191663603,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5938758414137136E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3827567220793195E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4687126686615924E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.167954037759205E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3583978409358517E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7789646449032929E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY137*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB137*AreaCana*DA137-'Fluxo de Caixa'!W143-'Fluxo de Caixa'!W145","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,124,0,{"$f":"D137","v":0},0,0,0,-0.12803699514182124,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1964096239175679E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.384306606072592E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9030503140862117E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3992981503390048E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5723425963995075E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0079047894819921E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1481575259429323E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3693060448961472E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7811536606073142E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8551576218546339E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5461081064427545E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9521989759695982E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8945869643280112E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.072045268145131E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3658587232525312E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1459933297289424E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1588273220405653E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0539135625638619E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7429502627553714E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY138*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB138*AreaCana*DA138-'Fluxo de Caixa'!W144-'Fluxo de Caixa'!W146","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,125,0,{"$f":"D138","v":0},0,0,0,-2.7781134113157042E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5222119237801963E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8415042056192267E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5640626676042771E-4,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12031103308018652,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9367254431427324E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4250155442363825E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6822892656909838E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7654218289164811E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1410965360182605E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5387374676313892E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5216706182541216E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3607314946794257E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0093615441064255E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4816239331270282E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3075072075480408E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.723816766326629E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1866066662040377E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4931477673948762E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9751093053891707E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY139*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB139*AreaCana*DA139-'Fluxo de Caixa'!W145-'Fluxo de Caixa'!W147","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,126,0,{"$f":"D139","v":0},0,0,0,9.2950646328329445E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5876413269547319E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1261841803204107E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5810000230382387E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4107251882088475E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0614825974811573E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1535328390134046E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8694338306496857E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4128956467539747E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8218519719557106E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0671814755937759E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.189354234117786E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7367155038987825E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8863853225635997E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0386974542508775E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9309129734138423E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0516697469955844E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3747026757401127E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6640543424735519E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.867862083704011E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY140*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB140*AreaCana*DA140-'Fluxo de Caixa'!W146-'Fluxo de Caixa'!W148","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,127,0,{"$f":"D140","v":0},0,0,0,2.2349839391661519E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3602155574133522E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6016982618984256E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0172511731011241E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4483146804064381E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2821844564752999E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2050910303917096E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3416995503242872E-5,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9853839543632802E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3888175898829136E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5824929927161746E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4482009634368638E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2292797306001906E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4603032005247346E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6916149320929872E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2444790025884388E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0276875750189558E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5586399403084664E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2872172469284618E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1967324067385399E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY141*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB141*AreaCana*DA141-'Fluxo de Caixa'!W147-'Fluxo de Caixa'!W149","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,128,0,{"$f":"D141","v":0},0,0,0,2.5206086415805368E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K142*AreaCana*J142","v":{"$error":"#DIV/0!"}},-5.7167808503174634E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P142*AreaCana*O142","v":{"$error":"#DIV/0!"}},2.3946031676145754E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U142*AreaCana*T142","v":{"$error":"#DIV/0!"}},-0.12443119846492097,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z142*AreaCana*Y142","v":{"$error":"#DIV/0!"}},3.8170913374544216E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE142*AreaCana*AD142","v":{"$error":"#DIV/0!"}},-7.4691712788834727E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ142*AreaCana*AI142","v":{"$error":"#DIV/0!"}},-2.2544213509740386E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO142*AreaCana*AN142","v":{"$error":"#DIV/0!"}},9.7948397459425365E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT142*AreaCana*AS142","v":{"$error":"#DIV/0!"}},5.6324386167383847E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY142*AreaCana*AX142","v":{"$error":"#DIV/0!"}},-7.2908018941426709E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD142*AreaCana*BC142","v":{"$error":"#DIV/0!"}},-3.1349832077112672E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI142*AreaCana*BH142","v":{"$error":"#DIV/0!"}},3.7183406789140408E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN142*AreaCana*BM142","v":{"$error":"#DIV/0!"}},2.4646264041845806E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS142*AreaCana*BR142","v":{"$error":"#DIV/0!"}},8.4228208743112348E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX142*AreaCana*BW142","v":{"$error":"#DIV/0!"}},2.6945931794343189E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC142*AreaCana*CB142","v":{"$error":"#DIV/0!"}},-0.12922685250945479,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH142*AreaCana*CG142","v":{"$error":"#DIV/0!"}},-1.9889773296441839E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM142*AreaCana*CL142","v":{"$error":"#DIV/0!"}},3.0116849474954133E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR142*AreaCana*CQ142","v":{"$error":"#DIV/0!"}},-1.2316032964504703E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW142*AreaCana*CV142","v":{"$error":"#DIV/0!"}},-3.964685969545427E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY142*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB142*AreaCana*DA142-'Fluxo de Caixa'!W148-'Fluxo de Caixa'!W150","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,129,0,{"$f":"D142","v":0},0,0,0,-5.9091744325793144E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1948081798865941E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7210906052265227E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1109617581220584E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3844636105684308E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5607424616511602E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6909984973855439E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5380580454177937E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.480335906983662E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8843382393528834E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8972228297411809E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8409361112988011E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7923444573635587E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9620667163890226E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6758556738049948E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1466713699929394E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3899958977929877E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5136894303510773E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9539610100959074E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3403370637292484E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY143*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB143*AreaCana*DA143-'Fluxo de Caixa'!W149-'Fluxo de Caixa'!W151","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EG143,$EH$11,$EH$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,130,{"$f":"$C$14","v":0},{"$f":"D143","v":0},0,0,0,{"$f":"_xlfn.NORM.INV(RAND(),H$14,$B$2)","v":-3.6309653962409268E-2},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),J$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),K$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),M$14,$B$2)","v":-1.8194034672629693E-2},{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),O$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),P$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),R$14,$B$2)","v":-3.6200806203190494E-2},{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),T$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),U$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),W$14,$B$2)","v":-1.121737836052384E-2},{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),Y$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),Z$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AB$14,$B$2)","v":5.3149171808505341E-2},{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AD$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AE$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AG$14,$B$2)","v":-4.2192181027484676E-2},{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AI$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AJ$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AL$14,$B$2)","v":-3.2531718604004944E-2},{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AN$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AO$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AQ$14,$B$2)","v":-5.0522758375578652E-2},{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AS$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AT$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AV$14,$B$2)","v":4.5149796540654583E-2},{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AX$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AY$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BA$14,$B$2)","v":6.0669529221011676E-3},{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BC$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BD$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BF$14,$B$2)","v":3.0109596069548127E-2},{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BH$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BI$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BK$14,$B$2)","v":3.64896277687894E-3},{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BM$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BN$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BP$14,$B$2)","v":-4.2460681938843642E-2},{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BR$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BS$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BU$14,$B$2)","v":0.12642874265895332},{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BW$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BX$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BZ$14,$B$2)","v":-8.4112850097223038E-3},{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CB$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CC$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CE$14,$B$2)","v":1.5495242111878893E-3},{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CG$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CH$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CJ$14,$B$2)","v":-6.90605744054264E-2},{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CL$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CM$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CO$14,$B$2)","v":-2.3655089652753373E-2},{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CQ$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CR$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CT$14,$B$2)","v":-2.1928980194728182E-2},{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CV$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CW$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CY$14,$B$2)","v":-8.240126593818454E-4},{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY144*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),DA$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),DB$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"DB144*AreaCana*DA144-'Fluxo de Caixa'!W150-'Fluxo de Caixa'!W152","v":{"$error":"#DIV/0!"}},{"$f":"G144-D144","v":0},{"$f":"L144-I144","v":{"$error":"#DIV/0!"}},{"$f":"Q144-N144","v":{"$error":"#DIV/0!"}},{"$f":"V144-S144","v":{"$error":"#DIV/0!"}},{"$f":"AA144-X144","v":{"$error":"#DIV/0!"}},{"$f":"AF144-AC144","v":{"$error":"#DIV/0!"}},{"$f":"AK144-AH144","v":{"$error":"#DIV/0!"}},{"$f":"AP144-AM144","v":{"$error":"#DIV/0!"}},{"$f":"AU144-AR144","v":{"$error":"#DIV/0!"}},{"$f":"AZ144-AW144","v":{"$error":"#DIV/0!"}},{"$f":"BE144-BB144","v":{"$error":"#DIV/0!"}},{"$f":"BJ144-BG144","v":{"$error":"#DIV/0!"}},{"$f":"BO144-BL144","v":{"$error":"#DIV/0!"}},{"$f":"BT144-BQ144","v":{"$error":"#DIV/0!"}},{"$f":"BY144-BV144","v":{"$error":"#DIV/0!"}},{"$f":"CD144-CA144","v":{"$error":"#DIV/0!"}},{"$f":"CI144-CF144","v":{"$error":"#DIV/0!"}},{"$f":"CN144-CK144","v":{"$error":"#DIV/0!"}},{"$f":"CS144-CP144","v":{"$error":"#DIV/0!"}},{"$f":"CX144-CU144","v":{"$error":"#DIV/0!"}},{"$f":"DC144-CZ144","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD144:DX144)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY144,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EC144,$ED$11,$ED$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EE144,$EF$11,$EF$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,131,0,{"$f":"D144","v":0},0,0,0,3.1056458178629065E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12323683470401217,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0509488507985145E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2429786736345301E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6318451596155196E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4209042106153671E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6668216308600688E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7513471233371772E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4416595076498303E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1618831168534046E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4075748700611742E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0378119544028274E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3724541140027911E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.615026566617277E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.140132213877606E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4670694792318912E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9100051484367454E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4919228504977467E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4391011839578425E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6699479000205825E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY145*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB145*AreaCana*DA145-'Fluxo de Caixa'!W151-'Fluxo de Caixa'!W153","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,132,0,{"$f":"D145","v":0},0,0,0,9.6461496123643638E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3558170439373128E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1633432181707118E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1933891245769947E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6246955795907701E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2585283835561992E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1069803859208165,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.527878656243927E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9538562917356814E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4656612423440136E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1104304684100078E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6137423781872037E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13826202732722928,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0969944521111932E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0176823528177657E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6143606816036014E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1635732183702177E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3848724107649062E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3769458616500614E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7191774823736764E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY146*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB146*AreaCana*DA146-'Fluxo de Caixa'!W152-'Fluxo de Caixa'!W154","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,133,0,{"$f":"D146","v":0},0,0,0,-4.8738586232829284E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1272924408934288E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5770400402309844E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4403340193891956E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10013112454308884,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9157282676743061E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7126990550343174E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3223166549144588E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1897136655065625E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6857387950466062E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3495586559596918E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7288897695659031E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.391094744228588E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7064554688331738E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1224921323957258E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3666890701552967E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2687759452101098E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2165855735968054E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7786390228352083E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14457971901963584,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY147*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB147*AreaCana*DA147-'Fluxo de Caixa'!W153-'Fluxo de Caixa'!W155","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,134,0,{"$f":"D147","v":0},0,0,0,9.9003020489033464E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8993870819716845E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6523889377627017E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2903875860931549E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1637337525933449E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1346888400154795E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5223007669307926E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8426921089108237E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1389185437429455E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9999501347043123E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1112046789793151,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9423374331299956E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1123409612906142,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.888966434016743E-4,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0536497075817719E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5817175130337682E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1730679427228034E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4667597651152888E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5762803682075822E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.121764906762021E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY148*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB148*AreaCana*DA148-'Fluxo de Caixa'!W154-'Fluxo de Caixa'!W156","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,135,0,{"$f":"D148","v":0},0,0,0,1.0695529798258031E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4369754323871411E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3469036988196215E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3661916336904484E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0975701606010918E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0699234918559361E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9759984584619044E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2282914113349291E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1153885268797284E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2347433947845679E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4379919329646497E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1123253087931182E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11718247088930089,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6668369050559904E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1713434163315968E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1897526629408234E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.456422549020024E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8797973183522525E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4333040605100378E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0816914599022823E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY149*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB149*AreaCana*DA149-'Fluxo de Caixa'!W155-'Fluxo de Caixa'!W157","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,136,0,{"$f":"D149","v":0},0,0,0,-1.2454604666107301E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8173003357076243E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2017262001771029E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10961300552606297,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0644076760075554E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8071835124085782E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0792298972638752E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4619346151575058E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7542357037570109E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5323742866837838E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3806496415950958E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2573576935505975E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9780614230540922E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.077489070791088E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1507065518989899E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7420176684051917E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4845385761680748E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6548742787370751E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2919740984151886E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11683696864420944,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY150*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB150*AreaCana*DA150-'Fluxo de Caixa'!W156-'Fluxo de Caixa'!W158","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,137,0,{"$f":"D150","v":0},0,0,0,9.9334243813761804E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0670685605406666E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6125753797687493E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2657480320931179E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0237738223631546E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7040787664062101E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2243040715476267E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.096895490897675E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8910862636009816E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1626274170997207E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7683504112080812E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0956333330863339E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0922201518332774E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4983078537589617E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0781330526776184E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2279949645282734E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6958392717756993E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2331728728237182E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7692761455838328E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8006749829650288E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY151*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB151*AreaCana*DA151-'Fluxo de Caixa'!W157-'Fluxo de Caixa'!W159","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,138,0,{"$f":"D151","v":0},0,0,0,4.3326131801542128E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3891528183090753E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.922448544555651E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9019970195825806E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.276911169254889E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6940937312693902E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.592687660433091E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0168561325744034E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2724886579422576E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6859383545646926E-4,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0539570403714691E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0503106447519919E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2045499974308799E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3241250929477458E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5453673376667391E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13115124204847481,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9889832277214489E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2800470329586887E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1332371995630486E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5377418536083131E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY152*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB152*AreaCana*DA152-'Fluxo de Caixa'!W158-'Fluxo de Caixa'!W160","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,139,0,{"$f":"D152","v":0},0,0,0,-2.734268579704369E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4408386938393452E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.917865000155716E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.272500240282244E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.768436712103063E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3577741671725762E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3807794549314436E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10510620454613817,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4141202430942429E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7161200605643543E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3596278561914896E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8793558839552925E-4,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.206538217246542E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8375150291482391E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1690321612239112E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.005602204473399E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6264094493821549E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3518650364375275E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14219828514281055,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.715542600320927E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY153*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB153*AreaCana*DA153-'Fluxo de Caixa'!W159-'Fluxo de Caixa'!W161","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,140,0,{"$f":"D153","v":0},0,0,0,-3.9049544919489428E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9337356422686563E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9456338845886893E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.309384221072252E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2383296065267179E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2448547529821372E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6571083513260261E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6166566604731838E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3405678108856536E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7833004685584325E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2410942809575533E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.654366589114157E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7004358662041541E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3775323176494684E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0472655079395575E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3918903939399987E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10987357405065123,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8569866019051997E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1867489461921704E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3841993292409757E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY154*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB154*AreaCana*DA154-'Fluxo de Caixa'!W160-'Fluxo de Caixa'!W162","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,141,0,{"$f":"D154","v":0},0,0,0,3.4137427721214531E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9104433580564382E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.052027114624492E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6799969969417936E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1792746893495597E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5037514310506209E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9355611594334201E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3003412367865988E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7482779045724787E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8477496742254712E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1122094221161654E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6447712199922473E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9380829798303674E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8385450980250418E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9705338301389577E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6237194049229087E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.811045765235724E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3776651368894636E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2379598947201426E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8055411915652289E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY155*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB155*AreaCana*DA155-'Fluxo de Caixa'!W161-'Fluxo de Caixa'!W163","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,142,0,{"$f":"D155","v":0},0,0,0,3.5734309732829005E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1863217349814998E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9075238238632551E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4349972315695532E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6423673042977842E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8348549246417112E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11483704294657862,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10157147762041904,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7438170478708291E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2893853514167369E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2658767705399174E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13021520635479897,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2527043598090431E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2229987034905631E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.498908257422584E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3589817336260374E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7140855633340568E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13748700284592155,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3270048721597667E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.957734461007282E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY156*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB156*AreaCana*DA156-'Fluxo de Caixa'!W162-'Fluxo de Caixa'!W164","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,143,0,{"$f":"D156","v":0},0,0,0,1.9859562366237541E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2607834386684295E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6108424092679072E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1640780095894983E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7253924322512344E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0362275444273505E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5584857381738659E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1311234279995791E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2602717685239108E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7258595336199591E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6454686219279903E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8026702820561987E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3982454218881359E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3206970203747877E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0179838061495778E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5793491138998972E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8335356495274324E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6163741342376932E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5812900783344198E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1337698908853516E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY157*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB157*AreaCana*DA157-'Fluxo de Caixa'!W163-'Fluxo de Caixa'!W165","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,144,0,{"$f":"D157","v":0},0,0,0,1.7228424031942541E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3073493303331567E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0255896926749595E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0628488850804968E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4838607292381587E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0323425230009343E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10660318801168692,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2660133471751795E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6840784693953148E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10248932143475629,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4350107739102217E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0743635442786652E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7961356535979604E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1722889805911624E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6143828128525316E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6355419343536581E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3009649392706397E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5981596492433537E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1805680389206781E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3926160236267771E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY158*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB158*AreaCana*DA158-'Fluxo de Caixa'!W164-'Fluxo de Caixa'!W166","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,145,0,{"$f":"D158","v":0},0,0,0,9.3320843654782853E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4093216027300151E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1865280146411755E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9807289642368206E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2107898530610743E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8490814386725747E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6700004974324783E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7792149971208957E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1525894850140696E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6975089499632152E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7784235319417237E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4441710251093625E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.365251078991534E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.637854969351968E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7322905224434714E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8384917139130695E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8380889714220101E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1550330982471012E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3533895281127553E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8650441993560579E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY159*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB159*AreaCana*DA159-'Fluxo de Caixa'!W165-'Fluxo de Caixa'!W167","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,146,0,{"$f":"D159","v":0},0,0,0,8.7369181090985917E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6565167631429557E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6146302311187067E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4666216994851694E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0505314263709374E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5506935716733226E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9129582163941711E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0509400848671918E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.814058732802841E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3662749018425649E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1134783973949204E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2815207382378487E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5847668568294006E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1962004819942073E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9991352729967399E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.160735506823207E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3182156556204113E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1648021645353198E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.150488384520712E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5036888541321797E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY160*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB160*AreaCana*DA160-'Fluxo de Caixa'!W166-'Fluxo de Caixa'!W168","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,147,0,{"$f":"D160","v":0},0,0,0,1.6510834383986633E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2902554901546379E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7089259982746215E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5345843602990314E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6494641418032355E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6152741205291295E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6893785573733429E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1619017930051616E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10159344283270097,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9551216754149288E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6655236592304536E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1056773739609236E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10589849019107836,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.102124369442873E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3861746709833606E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11827401467412166,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1668487753402924E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7472484988691493E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5345844970963979E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5603992534864564E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY161*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB161*AreaCana*DA161-'Fluxo de Caixa'!W167-'Fluxo de Caixa'!W169","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,148,0,{"$f":"D161","v":0},0,0,0,3.2893251260054444E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.775299489823583E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8660087215285552E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.538089071489403E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2746978075055629E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6014922520581131E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5208133512414737E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4150611099330451E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3815601431699262E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7200426809977341E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.182387195421682E-4,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6698261056861759E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7176298340009867E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6354218768843553E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4491367348584822E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0294082114229255E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.48573108263677E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7965726658528874E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4188253365834383E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3469710867264852E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY162*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB162*AreaCana*DA162-'Fluxo de Caixa'!W168-'Fluxo de Caixa'!W170","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,149,0,{"$f":"D162","v":0},0,0,0,-5.1023790312629366E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4315822291273932E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9418206068651025E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4332561503187602E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0425967848019488E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8046696080326495E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9079135139278706E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6760417431406881E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9126336288998902E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.525916442533044E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8651858201796931E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5198813741741201E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1127701466086614E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9754413548104105E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9332142594367561E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9691931808007029E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4025667886327581E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9151089178487134E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.226308676655317E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11097340280849768,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY163*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB163*AreaCana*DA163-'Fluxo de Caixa'!W169-'Fluxo de Caixa'!W171","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,150,0,{"$f":"D163","v":0},0,0,0,-8.8019544254511056E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1754643213200134E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9926776656760639E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4390972339177448E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2394745330524461E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6070026372920601E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2699516139094389E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1132204611882534E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9742195258849478E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1599422027771559E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1485705158941985E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0870011472939126E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5376451114803961E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3729840573046402E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7089054642754526E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4106598328355719E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11308220692337193,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3431430492494342E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3264627107759301E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6539075748619043E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY164*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB164*AreaCana*DA164-'Fluxo de Caixa'!W170-'Fluxo de Caixa'!W172","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,151,0,{"$f":"D164","v":0},0,0,0,-9.4708902219659788E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2626914090186833E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.955099018967486E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8790812466835911E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2803624181879926E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8665226654482375E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6789944087324174E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6756748255031407E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.708678715886956E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3980998739376983E-4,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1541554333895397E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3579467316574974E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0795247770295587E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7713797290924139E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1581437826906559E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3695996194025942E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6279384485716828E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.304145751818408E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4309556688328176E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.801411863535604E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY165*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB165*AreaCana*DA165-'Fluxo de Caixa'!W171-'Fluxo de Caixa'!W173","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,152,0,{"$f":"D165","v":0},0,0,0,7.5465383955213216E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9440616012231924E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4597975569773517E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1165320620810965E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3128396147732169E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4994916516316007E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9164635258841206E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3288179970535528E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7065528981229924E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.497148485040569E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1323684647269597E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5705884503281103E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0595017125086177E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5114280668522275E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3986797535374971E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2359805744001525E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7858707466363428E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0020619108966534E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1826324479987658E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.656724799079516E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY166*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB166*AreaCana*DA166-'Fluxo de Caixa'!W172-'Fluxo de Caixa'!W174","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,153,0,{"$f":"D166","v":0},0,0,0,-4.3646401123717898E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.715733426583262E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7114479176731172E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3311954479833694E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9730850494860994E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4940631186910415E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4553539256095192E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3050600566527251E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3223652877166127E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.337938852697787E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8838924356469999E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8256197168548347E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9102311066768206E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10301571332468885,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8839810507277386E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2797807626091288E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7110911614153198E-4,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6619721224976458E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2829772157121233E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6679802721084257E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY167*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB167*AreaCana*DA167-'Fluxo de Caixa'!W173-'Fluxo de Caixa'!W175","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,154,0,{"$f":"D167","v":0},0,0,0,4.2440333073790026E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2602093381746898E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.654820126278565E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7585817032045767E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6845974907142372E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0126464311452305E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0434959168076146E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3086612582409608E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2940819900182097E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2926840627271136E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8357803435214041E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0244934221970698E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0966234464681716E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7731086284467838E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11833444013481326,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7771242499333758E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2184227052337789E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5183784572010767E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6868707023472871E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14262394178980267,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY168*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB168*AreaCana*DA168-'Fluxo de Caixa'!W174-'Fluxo de Caixa'!W176","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,155,0,{"$f":"D168","v":0},0,0,0,-5.7039033350151763E-5,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3081980391675464E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7045570702788758E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2442428589556227E-4,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7417369602137703E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6821276205096013E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1039987187087209E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5742708065448319E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9703689032895776E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4348364937143576E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12450699130590163,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.18384937353319E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4438629503753029E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0448131317183143E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1464675040298122E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9294881362119982E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1297946285018863E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1944540286063456E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0613202404712559E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2725029294511029E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY169*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB169*AreaCana*DA169-'Fluxo de Caixa'!W175-'Fluxo de Caixa'!W177","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,156,0,{"$f":"D169","v":0},0,0,0,5.563039814356889E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.415997559677115E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8881239780110941E-4,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4046580766817223E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5802932048472517E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.959658906931165E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8969604028177954E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5370638446734719E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1262101178662958E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9142478960812459E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8721779052282812E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5253766634208976E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7351748131221822E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4366122171448192E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6862599004513079E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7742507782000683E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7871560784396111E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0886471518454927E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7517768831665278E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6913038660793864E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY170*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB170*AreaCana*DA170-'Fluxo de Caixa'!W176-'Fluxo de Caixa'!W178","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,157,0,{"$f":"D170","v":0},0,0,0,-0.1032096983180876,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9958551034019036E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5404253631085285E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1024575757735174,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8340158708400799E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1254335724375932E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13899418291026461,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.115898193690245E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1777484769084427E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6511307790504841E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9874994969495752E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6031361943854465E-5,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11187155116070219,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5521553420487347E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4982980988020113E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2578065507739835E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.320540758217715E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8425020858379708E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0475247004826071E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1407662627537812E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY171*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB171*AreaCana*DA171-'Fluxo de Caixa'!W177-'Fluxo de Caixa'!W179","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,158,0,{"$f":"D171","v":0},0,0,0,-3.2034180107562087E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2785021503273701E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3664986467838442E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2637937160543714E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9702910084499309E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.104795773605382E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7360250384532969E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9460197860662592E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1267849281662194E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8034804005134278E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0575640076442126E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3374621911913204E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4027952518178693E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11389014523644345,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2240088467259249E-4,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0624066014191527E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1269664550179215E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7992748751846765E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4199513270460483E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5414678208124181E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY172*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB172*AreaCana*DA172-'Fluxo de Caixa'!W178-'Fluxo de Caixa'!W180","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,159,0,{"$f":"D172","v":0},0,0,0,2.1935914975360661E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3497981258490699E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9952666513428154E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7654730966743652E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7003635814210441E-4,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.17587652657983271,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7535953581602008E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2145788500716929E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13989287295607625,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8892142183085827E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3012014258783898E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4998122699106918E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10056135570510892,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2778539185535048E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.532732285063297E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1466949329341453E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7439032240032724E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2692038026098331E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.950090886020542E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6819724427021264E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY173*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB173*AreaCana*DA173-'Fluxo de Caixa'!W179-'Fluxo de Caixa'!W181","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,160,0,{"$f":"D173","v":0},0,0,0,-5.2848477530491808E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.001692678291195E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.431835408544343E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8793694201845127E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4653219277549958E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8679721089943428E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1192733828817882E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6087902740700026E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1612556745984314E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1704389293413755E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8583742670095108E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.813659521943668E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3768012636606602E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3386779196979138E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4845119111090977E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8524407785866113E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1025652229781733E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0457676326103232E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4497884938498619E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3533963064835997E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY174*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB174*AreaCana*DA174-'Fluxo de Caixa'!W180-'Fluxo de Caixa'!W182","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,161,0,{"$f":"D174","v":0},0,0,0,2.3061026170661924E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2939063671207814E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5528239976041445E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3000417212028507E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3766400428464264E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.751616863872974E-4,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3538715277115095E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3213913066299582E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7498806819105522E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0389542629801829E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7407511224806376E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7865566041485263E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.196328017380724E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0795523091354987E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7438207191813666E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0478925485420621E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9039757061228419E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.969124548001704E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9664076543839654E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1421023032756523E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY175*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB175*AreaCana*DA175-'Fluxo de Caixa'!W181-'Fluxo de Caixa'!W183","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,162,0,{"$f":"D175","v":0},0,0,0,6.4743508206934558E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.575467902376273E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6684337089468862E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6033016467699119E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3598804862768101E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4653275151283207E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7574754794858514E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6104476617204145E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8492139476119205E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2127194509921898E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9025394675774748E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6236936773418695E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5264186422652216E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5565756743220428E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.072848221508058E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3591173114009575E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.216044304891322E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6297327308507865E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8844592340364E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3012296808735856E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY176*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB176*AreaCana*DA176-'Fluxo de Caixa'!W182-'Fluxo de Caixa'!W184","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,163,0,{"$f":"D176","v":0},0,0,0,7.4883773911560208E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6342473788785983E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5639460778151252E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.324433051994861E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0714789635326482E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.457106173819265E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8408331709714756E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10802244527509579,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9019444332171889E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6822570181293884E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.152215040061154E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1316390390612776E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2533784151167945E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4523389171947486E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.211404472533928E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1121093952445317E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4770922650502508E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.203314866743336E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3395380210256108E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7983169730314702E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY177*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB177*AreaCana*DA177-'Fluxo de Caixa'!W183-'Fluxo de Caixa'!W185","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,164,0,{"$f":"D177","v":0},0,0,0,2.7945850693002493E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6109759240802386E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6646537813177634E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0794240653294818E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3525107291365029E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4266257940435634E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5076783922591259E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.277586896619874E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10903623055258004,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8886137914717771E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.607769316860249E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0803098664740259E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7572865049001945E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3219950568895561E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4365477504961746E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0763783582590106E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9283123003856924E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9760040822174601E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5483387985286234E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9048027080645501E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY178*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB178*AreaCana*DA178-'Fluxo de Caixa'!W184-'Fluxo de Caixa'!W186","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,165,0,{"$f":"D178","v":0},0,0,0,3.2996267607062396E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8552022379007583E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3786096224470045E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9248866637012422E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8945147048495249E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.735736862010271E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8571081194105417E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0002175015243272E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2715358994886028E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0397407101302839E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.26452595449344E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6209021489345176E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0703026200651678E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9522444716642487E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3476998090854566E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2495414216942487E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.618708782334454E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1709523095551394E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5679606362965885E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2684186865062565E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY179*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB179*AreaCana*DA179-'Fluxo de Caixa'!W185-'Fluxo de Caixa'!W187","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,166,0,{"$f":"D179","v":0},0,0,0,4.227729387714696E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4526789797635034E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5345224583810503E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0109553723121681E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5498817882654251E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.593077291571207E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.809936713396863E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7020703349844996E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6081379188944207E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5882164133922557E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4108644364357511E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1176272781992908E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7089893804357798E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.057640745369167E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4451839360316273E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.541651604466836E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0299136060329483E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7093824233475828E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8075734942362225E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.327556261235967E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY180*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB180*AreaCana*DA180-'Fluxo de Caixa'!W186-'Fluxo de Caixa'!W188","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,167,0,{"$f":"D180","v":0},0,0,0,5.4214433386831844E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8422773153374419E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.27441349859176E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.490180278846155E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0763055926271107E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6412085705509156E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6038899067976072E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8057192582835815E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1059891432023885E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8029402967927358E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9251649265167335E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9619101319597055E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6283586259748448E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1958941315273008E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0745829904314544E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3829327904353378E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0785247713526266E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3945895671697751E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8470233037602261E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3499128716777232E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY181*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB181*AreaCana*DA181-'Fluxo de Caixa'!W187-'Fluxo de Caixa'!W189","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,168,0,{"$f":"D181","v":0},0,0,0,2.9018277000108814E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1727888982996917E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9022591525517212E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1057080006511157E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7950643060549182E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6047029342690297E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8025276555691371E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12729940978715421,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0336289730111372E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0269145314198528E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0531553880123854E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.626900607443715E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.128311049023399E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14150684941553218,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4164583269144203E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2228339231347446E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7543682038386241E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2853848352552334E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.605820005753005E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2759201672367745E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY182*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB182*AreaCana*DA182-'Fluxo de Caixa'!W188-'Fluxo de Caixa'!W190","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,169,0,{"$f":"D182","v":0},0,0,0,-6.6467492872518699E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1202270626911175E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0927745298834198E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4841174566125616E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3249400721914726E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9394758008031697E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8255788688712727E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8237125658857765E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5134199044286385E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7614015561842247E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5150375076876428E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10544250715727087,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6023315627715851E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10234448675479552,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0755888275720884E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8413633010836919E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.497131378623154E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2893158082545529E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5544418877405376E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.607813287601202E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY183*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB183*AreaCana*DA183-'Fluxo de Caixa'!W189-'Fluxo de Caixa'!W191","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,170,0,{"$f":"D183","v":0},0,0,0,4.3883022085726267E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.622579489256133E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3570480106601701E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1340343737413136E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3537082013473968E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9659828320787838E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6593441766442557E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5969639586218704E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2622507445603759E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.289885253943806E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.290966968022307E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3818173279602486E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2891722210958118E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6377542876263578E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1557519412943814E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2299486714727289E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1578027301679413E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0009554120540529E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10818998150849575,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.352559367557537E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY184*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB184*AreaCana*DA184-'Fluxo de Caixa'!W190-'Fluxo de Caixa'!W192","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,171,0,{"$f":"D184","v":0},0,0,0,1.6035595571484186E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6893827494269157E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0215882857292453E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1608834499257794E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5304631873393036E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2087392170051269E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10612586448816035,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11150864256302517,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5578319877521664E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3632939258057187E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2954133483323059E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6669244577937223E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2593585142183742E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.509385808451229E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8611018464966296E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0818929202086526E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9215334172757237E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8384717617612819E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1208965186818127E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6603828318951378E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY185*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB185*AreaCana*DA185-'Fluxo de Caixa'!W191-'Fluxo de Caixa'!W193","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,172,0,{"$f":"D185","v":0},0,0,0,2.931088763307834E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3402731061982446E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4813423444653366E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2359433906292592E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6259340934121406E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6014976448839349E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0432832967456527E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3087696453199385E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5041287983758834E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4356682487370242E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.309783492538409E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7036722332043984E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6130777532992008E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7909063282905659E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4451903648639614E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1866395836920934E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9558209283241699E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.330573938511301E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5150668985812097E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0516615840771406E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY186*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB186*AreaCana*DA186-'Fluxo de Caixa'!W192-'Fluxo de Caixa'!W194","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,173,0,{"$f":"D186","v":0},0,0,0,-3.2974552463153539E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13077878387380465,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3794023296900506E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8295644106223975E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5264271701480191E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8712714542432468E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1266676045845857E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2464714417067451E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8942740879959746E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4895866646154489E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.437363954722548E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1598991429500034E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5581637954061733E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8855979806254856E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1687088144853501E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5881286865114005E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.07167208613763E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4194729411013286E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8316496318121619E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4399474615158526E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY187*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB187*AreaCana*DA187-'Fluxo de Caixa'!W193-'Fluxo de Caixa'!W195","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,174,0,{"$f":"D187","v":0},0,0,0,-2.6604091801613841E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.273728915497115E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4526645201642961E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0168009559442684E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8298791811891285E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7787203978385817E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5509439021123796E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10014988063612053,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4839306612231034E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4084426492295135E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8848944096996355E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3358609584447828E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6098490155866317E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8939279682787379E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.390711846810226E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2386845257480578E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7741728608124261E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4169067110821593E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1434871018671458E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0513419490842566E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY188*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB188*AreaCana*DA188-'Fluxo de Caixa'!W194-'Fluxo de Caixa'!W196","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,175,0,{"$f":"D188","v":0},0,0,0,-7.3270643388978707E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.137610782426632E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.751835081387231E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1631292950059889E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6820296661246084E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7080493949898002E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5994107520377964E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0984477902247078E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8189423372375284E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3426498829942682E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7771128162642385E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4171497260135708E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7077205517114763E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2313113791931567E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1468808301225611E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1918659628643765E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3883009193390457E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9977655734989311E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2894960812033038E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7146064620514768E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY189*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB189*AreaCana*DA189-'Fluxo de Caixa'!W195-'Fluxo de Caixa'!W197","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,176,0,{"$f":"D189","v":0},0,0,0,-1.8326822620296959E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2330023369788291E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4015470520189285E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8588963635440706E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2823997797145234E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7468163170914823E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7987366938435895E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.750965318866999E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.458770593612822E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5558132876834113E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9221940875941718E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2562317350977615E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5804696151052258E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0187537668866901E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9925469829638806E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8246216995653974E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13208913484224441,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10191652414062055,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3089177840676791E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4932005877864902E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY190*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB190*AreaCana*DA190-'Fluxo de Caixa'!W196-'Fluxo de Caixa'!W198","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,177,0,{"$f":"D190","v":0},0,0,0,-7.0635309933224324E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3148696853596673E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0541226711110131E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4597881571607178E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6041946487248916E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7122403006576848E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4174011143716999E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5681740260448587E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3831109774780326E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7061086616524374E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1881128991544038E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0455494392180248E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9403021137807604E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8396048892341251E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0108517025781092E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9118750862517345E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1706404754846968E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5305655727012649E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3165366835977712E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8903087608310639E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY191*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB191*AreaCana*DA191-'Fluxo de Caixa'!W197-'Fluxo de Caixa'!W199","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,178,0,{"$f":"D191","v":0},0,0,0,5.3163119542989863E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6983108831755996E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7903515485561697E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.603692744361146E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7727461856653379E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3304384311322315E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.785726999490437E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7960203419183468E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.167897651902952E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2672698401919254E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.637936924654019E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5550359278469998E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6685963337980622E-5,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6323176793816087E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2026279599780379E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2574086290465929E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9114740366278727E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10459997745385678,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5028010626023167E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5832874544138332E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY192*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB192*AreaCana*DA192-'Fluxo de Caixa'!W198-'Fluxo de Caixa'!W200","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,179,0,{"$f":"D192","v":0},0,0,0,3.9676096093735702E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3792347832621011E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3577350453639095E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5124657808326451E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4101892984984019E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2841763158415304E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9627729091136524E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1224157458874333,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7467238609312044E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7148118360533384E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3213879259196578E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8685402274941688E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9198389148639566E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4663148880401454E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4152479785423682E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5653444601570362E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9784798020922192E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6409944544475407E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6534068539926656E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7784488501611177E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY193*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB193*AreaCana*DA193-'Fluxo de Caixa'!W199-'Fluxo de Caixa'!W201","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,180,0,{"$f":"D193","v":0},0,0,0,-6.1886301295453576E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.276170072748597E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3593794890362412E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4860333079873927E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8147461352230065E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3499294915322693E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.643328479018344E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6993082475495915E-4,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2661398984260461E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6346072146336242E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9398584066356208E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10060838781423534,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9446726317949954E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3834843222943408E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0990645358297262E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10071550413667342,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3664361606134634E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3720169439565075E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0973835545164158E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9906414204662877E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY194*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB194*AreaCana*DA194-'Fluxo de Caixa'!W200-'Fluxo de Caixa'!W202","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,181,0,{"$f":"D194","v":0},0,0,0,-5.88104501587512E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4686511489801197E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7513664859671445E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.456060115446575E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2167234492241752E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6807584934729897E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8564921679209129E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8574458340615044E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3600176416254368E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3340734145986835E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0652690026830576E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1090904658141838E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6227201208585563E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0866657623705584E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7933979437534107E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7273802207317509E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0146756776771035E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1012017065886317E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6526526132196677E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3189263055297853E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY195*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB195*AreaCana*DA195-'Fluxo de Caixa'!W201-'Fluxo de Caixa'!W203","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,182,0,{"$f":"D195","v":0},0,0,0,8.5802799025506658E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7023009161594509E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6468822739782859E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7130557931874221E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0290379448062959E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3320393132559303E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10861220477852296,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.492535149396086E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5908789690322665E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8907388093642898E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9293175908874919E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.445515740948883E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9906741770583035E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1044196912470049E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9745366133641448E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2259232524279435E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1582194676468146E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.366584666844385E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2322091706976024E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1038764883884403E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY196*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB196*AreaCana*DA196-'Fluxo de Caixa'!W202-'Fluxo de Caixa'!W204","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,183,0,{"$f":"D196","v":0},0,0,0,-7.5007550520914748E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3356679331742878E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9410467785674079E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8243107092954682E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9151896546544296E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9208878180803171E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0161656216738777E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4368641228650403E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2414610930054863E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10722798006274545,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5550197655529611E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7717397279708168E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10012171093974069,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14768535080452488,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0999193350631634E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3211388813979456E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7799383437774557E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.696404321583332E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7625965425119061E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5866531668129668E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY197*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB197*AreaCana*DA197-'Fluxo de Caixa'!W203-'Fluxo de Caixa'!W205","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,184,0,{"$f":"D197","v":0},0,0,0,-5.9758554970809744E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9502473066879352E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2820392469740263E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5217614466720822E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1108720891753026E-4,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4367673070741377E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6743385009975378E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3003587093764995E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4228592887238854E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.819141382982439E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1282172909784454E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6819564558263691E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0198698409697159E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4183153129552901E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9542550829652719E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9920565033396473E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.614343610522302E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3625499701819178E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.071183108922064E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.679819167589271E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY198*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB198*AreaCana*DA198-'Fluxo de Caixa'!W204-'Fluxo de Caixa'!W206","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,185,0,{"$f":"D198","v":0},0,0,0,-6.0122805092333087E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.130214649214703E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9767439789594297E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9410322403321493E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6571347981501077E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4271241896103977E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0987256960117239E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7385097445534182E-4,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9791881680220756E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5889438014438416E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1428683523092322,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1966929514689448E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6268198495726711E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9137025643382133E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0296034975583741E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6829276359329756E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1327928634731392E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9816172676939496E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7008817120067906E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1745677309510531E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY199*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB199*AreaCana*DA199-'Fluxo de Caixa'!W205-'Fluxo de Caixa'!W207","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,186,0,{"$f":"D199","v":0},0,0,0,-4.1618120617984512E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11232641195190131,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7924994939486723E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6704948903879564E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8744167039383394E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10401691479649,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9522197852681747E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8128964067587097E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1084798815729266E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4578513040102776E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7565256797504829E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0218620191203182E-4,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9502389323177221E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6076693624658188E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1590132951994092E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6542250473786969E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8695352603777128E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7794699766797514E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8136470748872313E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9646974041129008E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY200*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB200*AreaCana*DA200-'Fluxo de Caixa'!W206-'Fluxo de Caixa'!W208","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,187,0,{"$f":"D200","v":0},0,0,0,6.3983674327494799E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4580074910923829E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7588446204629098E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0139495933536607E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6107760849296878E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7001678950789013E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1468502113630876E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9580607403607091E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8689256522457513E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5144392810862027E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6326628462930164E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1962549691684385E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7620423251390212E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3250997637576667E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1017708776470256E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2995134126616729E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6207246996012951E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1510045431478971E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7970632906309318E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.042370351315197E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY201*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB201*AreaCana*DA201-'Fluxo de Caixa'!W207-'Fluxo de Caixa'!W209","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,188,0,{"$f":"D201","v":0},0,0,0,-5.3730293963457579E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1601582241306738E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6629062570887019E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9766222602876249E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3622322713252049E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10489747731544295,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.362056430501585E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8953288326802243E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3418160347548837E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1108419765183711E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8686924152495305E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.535520254571394E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8076507213719825E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7221994343035796E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7282224093408277E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4009101834986252E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.344409347605277E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4209899414598685E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2576219649804308E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1927063622385767E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY202*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB202*AreaCana*DA202-'Fluxo de Caixa'!W208-'Fluxo de Caixa'!W210","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,189,0,{"$f":"D202","v":0},0,0,0,4.4947286923006487E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3339969145314524E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0893751686292693E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8234686696826538E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.418020960539749E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9277886518360084E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9876980306302448E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1542922405160283E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8317763751071465E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0657110503030885E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11771336222710345,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9328706226669816E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13570569877931607,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0704448375254285E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7710992005813024E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7750906173085028E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0127885519373963E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2871622970594981E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6617706168940044E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0598109532185316E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY203*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB203*AreaCana*DA203-'Fluxo de Caixa'!W209-'Fluxo de Caixa'!W211","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,190,0,{"$f":"D203","v":0},0,0,0,9.4306697561234554E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4811943128944542E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7631400669227765E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6087307524705626E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2514238637248179E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3078984295085756E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0978866632153058E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2827351663918453E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11471559487991852,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2946378990207169E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8136116880147839E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1946985624170561E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14217487594049436,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7823542919689292E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0999217382953621E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2829966233418823E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0371213347615919E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5343568561594441E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1816409936226264E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.640222170181193E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY204*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB204*AreaCana*DA204-'Fluxo de Caixa'!W210-'Fluxo de Caixa'!W212","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,191,0,{"$f":"D204","v":0},0,0,0,3.8493868104443572E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9844503672796946E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7775932238063099E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3378773599166188E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8861822454633379E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1277728770887169E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1807300489037411E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4954592692235999E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0775907003299898E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7295745962756889E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3413778552259592E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8828880429882177E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7428978946924653E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0223734240563754E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.045947137618524E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3897302936782871E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3053940815366719E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9713418481485832E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6107757389533784E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3216508723938349E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY205*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB205*AreaCana*DA205-'Fluxo de Caixa'!W211-'Fluxo de Caixa'!W213","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,192,0,{"$f":"D205","v":0},0,0,0,-9.9465429935221318E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K206*AreaCana*J206","v":{"$error":"#DIV/0!"}},1.5153951261250917E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P206*AreaCana*O206","v":{"$error":"#DIV/0!"}},-7.2301460880352983E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U206*AreaCana*T206","v":{"$error":"#DIV/0!"}},2.8729291430818447E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z206*AreaCana*Y206","v":{"$error":"#DIV/0!"}},5.806088197997071E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE206*AreaCana*AD206","v":{"$error":"#DIV/0!"}},0.10986734988224243,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ206*AreaCana*AI206","v":{"$error":"#DIV/0!"}},4.00156715461642E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO206*AreaCana*AN206","v":{"$error":"#DIV/0!"}},-2.7471626419268577E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT206*AreaCana*AS206","v":{"$error":"#DIV/0!"}},-5.0916316725353551E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY206*AreaCana*AX206","v":{"$error":"#DIV/0!"}},3.7510985644069079E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD206*AreaCana*BC206","v":{"$error":"#DIV/0!"}},-6.8049943095114265E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI206*AreaCana*BH206","v":{"$error":"#DIV/0!"}},-9.0593784936407018E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN206*AreaCana*BM206","v":{"$error":"#DIV/0!"}},4.322259363066229E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS206*AreaCana*BR206","v":{"$error":"#DIV/0!"}},3.5483514083353714E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX206*AreaCana*BW206","v":{"$error":"#DIV/0!"}},-5.615801857237785E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC206*AreaCana*CB206","v":{"$error":"#DIV/0!"}},8.0365220354063377E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH206*AreaCana*CG206","v":{"$error":"#DIV/0!"}},-1.6726635995817526E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM206*AreaCana*CL206","v":{"$error":"#DIV/0!"}},-3.398594951224141E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR206*AreaCana*CQ206","v":{"$error":"#DIV/0!"}},5.6077607241656911E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW206*AreaCana*CV206","v":{"$error":"#DIV/0!"}},-4.7505763208221606E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY206*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB206*AreaCana*DA206-'Fluxo de Caixa'!W212-'Fluxo de Caixa'!W214","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,193,0,{"$f":"D206","v":0},0,0,0,3.1742675773884906E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0117143711999491E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2503382644720517E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0291616900227069E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8926074708421293E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5571874483390881E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3053813548809785E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3703858096924576E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9005292318021734E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1027528597469366,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2148168490835322E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5251469807217405E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.220829965427042E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6866806224189419E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3085566455511802E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5921781583918393E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7907315786541507E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3156772073025758E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4427015182929262E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8366262764488948E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY207*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB207*AreaCana*DA207-'Fluxo de Caixa'!W213-'Fluxo de Caixa'!W215","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EG207,$EH$11,$EH$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,194,{"$f":"$C$14","v":0},{"$f":"D207","v":0},0,0,0,{"$f":"_xlfn.NORM.INV(RAND(),H$14,$B$2)","v":-5.0705066072290354E-2},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),J$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),K$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),M$14,$B$2)","v":4.9874570635906681E-2},{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),O$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),P$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),R$14,$B$2)","v":3.4606947165263094E-2},{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),T$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),U$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),W$14,$B$2)","v":-4.3648761651264537E-2},{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),Y$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),Z$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AB$14,$B$2)","v":-2.7781860489791987E-2},{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AD$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AE$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AG$14,$B$2)","v":5.531421319195369E-2},{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AI$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AJ$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AL$14,$B$2)","v":-1.9786053248558717E-2},{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AN$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AO$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AQ$14,$B$2)","v":5.3611124454591388E-2},{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AS$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AT$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AV$14,$B$2)","v":-9.6641607608536573E-2},{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AX$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AY$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BA$14,$B$2)","v":8.506417033409612E-2},{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BC$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BD$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BF$14,$B$2)","v":-3.3078790684672073E-2},{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BH$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BI$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BK$14,$B$2)","v":1.164122246177037E-2},{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BM$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BN$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BP$14,$B$2)","v":-6.9163947628857816E-2},{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BR$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BS$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BU$14,$B$2)","v":-2.8621991939601122E-2},{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BW$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BX$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BZ$14,$B$2)","v":8.1437106637746184E-2},{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CB$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CC$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CE$14,$B$2)","v":5.9486370670746143E-2},{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CG$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CH$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CJ$14,$B$2)","v":-2.5393063685101462E-2},{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CL$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CM$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CO$14,$B$2)","v":4.2944023740907458E-2},{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CQ$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CR$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CT$14,$B$2)","v":-6.7088997267554421E-2},{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CV$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CW$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CY$14,$B$2)","v":7.1580230156161268E-3},{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY208*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),DA$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),DB$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"DB208*AreaCana*DA208-'Fluxo de Caixa'!W214-'Fluxo de Caixa'!W216","v":{"$error":"#DIV/0!"}},{"$f":"G208-D208","v":0},{"$f":"L208-I208","v":{"$error":"#DIV/0!"}},{"$f":"Q208-N208","v":{"$error":"#DIV/0!"}},{"$f":"V208-S208","v":{"$error":"#DIV/0!"}},{"$f":"AA208-X208","v":{"$error":"#DIV/0!"}},{"$f":"AF208-AC208","v":{"$error":"#DIV/0!"}},{"$f":"AK208-AH208","v":{"$error":"#DIV/0!"}},{"$f":"AP208-AM208","v":{"$error":"#DIV/0!"}},{"$f":"AU208-AR208","v":{"$error":"#DIV/0!"}},{"$f":"AZ208-AW208","v":{"$error":"#DIV/0!"}},{"$f":"BE208-BB208","v":{"$error":"#DIV/0!"}},{"$f":"BJ208-BG208","v":{"$error":"#DIV/0!"}},{"$f":"BO208-BL208","v":{"$error":"#DIV/0!"}},{"$f":"BT208-BQ208","v":{"$error":"#DIV/0!"}},{"$f":"BY208-BV208","v":{"$error":"#DIV/0!"}},{"$f":"CD208-CA208","v":{"$error":"#DIV/0!"}},{"$f":"CI208-CF208","v":{"$error":"#DIV/0!"}},{"$f":"CN208-CK208","v":{"$error":"#DIV/0!"}},{"$f":"CS208-CP208","v":{"$error":"#DIV/0!"}},{"$f":"CX208-CU208","v":{"$error":"#DIV/0!"}},{"$f":"DC208-CZ208","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD208:DX208)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY208,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EC208,$ED$11,$ED$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EE208,$EF$11,$EF$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,195,0,{"$f":"D208","v":0},0,0,0,-1.9047196601131643E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3597023642211622E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7129124305142706E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1494645985310408E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5254755996778722E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10886850372002528,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10253335242801948,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3028401168871775E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9783962348408912E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.189095664061948E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9250879630130695E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1026098108050242E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1271116770231531E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0114364360312044E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4304761826734679E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4790004064565086E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1306899810387084E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0825603731882369E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7176121866178135E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.428797681139756E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY209*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB209*AreaCana*DA209-'Fluxo de Caixa'!W215-'Fluxo de Caixa'!W217","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,196,0,{"$f":"D209","v":0},0,0,0,3.9554546915519281E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1242833803644585E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8723339622316523E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4180755698289506E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6077296931889186E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3977376166603112E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6908089946548432E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5772909044744439E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4526369970521273E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2262015269911206E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4112310597633595E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3763432990322994E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9150467268652393E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7174849229369285E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5246396746142066E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2107429817598158E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6220444118958947E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3124544011345779E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5601195421962312E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10901254895562472,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY210*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB210*AreaCana*DA210-'Fluxo de Caixa'!W216-'Fluxo de Caixa'!W218","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,197,0,{"$f":"D210","v":0},0,0,0,-3.1856652040770282E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5195120530747377E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1733267463769817E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6254209738180059E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13527082218140749,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5865804343601245E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8442044638691594E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6212876076129934E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3212019894968267E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10135141116597718,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6290047201375813E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0968996930386404E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1308644003799026E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8800401613891514E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3702874287283815E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.482622087732022E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6804480815333974E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1465241943728634E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0828648087214747E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8822967206966135E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY211*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB211*AreaCana*DA211-'Fluxo de Caixa'!W217-'Fluxo de Caixa'!W219","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,198,0,{"$f":"D211","v":0},0,0,0,-4.3010063052938245E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9688656331218539E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5874466732511019E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1719134849336342E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6519929962974523E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2306956069651051E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0664700393654402E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10910392937821241,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0909697370334258E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9961844679662974E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0325622005880938E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3831832712357316E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9210331633206589E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7676007696002061E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0676243997778992E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4430976837104124E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9535614135040804E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3558253064066738E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.272845655867049E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5574885438265881E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY212*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB212*AreaCana*DA212-'Fluxo de Caixa'!W218-'Fluxo de Caixa'!W220","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,199,0,{"$f":"D212","v":0},0,0,0,-1.9127469869525963E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1260018491969567E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.429687277434215E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.974788258668998E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9999288163415802E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3431566282682495E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5813495166572404E-4,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8180058753268864E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.287366871527572E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8108991236571446E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1182599797997375E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4398127079729247E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7234715154824587E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9580684026444601E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.714267852697027E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.939510066764729E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7785627683770087E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7764220366751203E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.839934461754952E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4009176209474068E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY213*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB213*AreaCana*DA213-'Fluxo de Caixa'!W219-'Fluxo de Caixa'!W221","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,200,0,{"$f":"D213","v":0},0,0,0,-6.0921478088539371E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3956412833478257E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6564675660353249E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0388512512508835E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3141920309009786E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3234804743447842E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3290578729338212E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7750025348037183E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0688024535391264E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1072359165483102E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9084312029789937E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5952692935354269E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1973142575015155E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0641996375564775E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7825552880430921E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6197478800944798E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2516316610058044E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5486713795487945E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5258827796041212E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4462855489452282E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY214*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB214*AreaCana*DA214-'Fluxo de Caixa'!W220-'Fluxo de Caixa'!W222","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,201,0,{"$f":"D214","v":0},0,0,0,4.6513979377643337E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8333516993735695E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6915091139805027E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10382323021392756,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2855057470812932E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0542602762079975E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4689096550169629E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3147097892113622E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8450734292844487E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4016882109786272E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8192811471421008E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8201988749148787E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6403895723978572E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.654085107269846E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2504627979796069E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0663491552774731E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1314518416305616E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1721434299517922E-4,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1567724170885302E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8738981820129491E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY215*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB215*AreaCana*DA215-'Fluxo de Caixa'!W221-'Fluxo de Caixa'!W223","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,202,0,{"$f":"D215","v":0},0,0,0,-5.9097977193278729E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4066393967873079E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0341031906242671E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6151143904360675E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2651764031384726E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6997492928432597E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5908661251998106E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3691022775336214E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3836394991151892E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9364360131296447E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3736204113963122E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9812401257868653E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10817073130557432,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2998211941418354E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6625603748635621E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.885339276432192E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8926970752448596E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.588629635062493E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5267613782205325E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5467241838021384E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY216*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB216*AreaCana*DA216-'Fluxo de Caixa'!W222-'Fluxo de Caixa'!W224","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,203,0,{"$f":"D216","v":0},0,0,0,2.5766416608763363E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6972243027285379E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7201033255849802E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9029562532397805E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1001763329585075E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2599045074940122E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0648402934515337E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0968283872161929E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12550287456116144,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2261974104129851E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0673649495041329E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7170766434859493E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7680312598463109E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1031873820649694E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9625555275599869E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9513154955809211E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7395615311365313E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5256729669591738E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5360447614350351E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9856259679297846E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY217*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB217*AreaCana*DA217-'Fluxo de Caixa'!W223-'Fluxo de Caixa'!W225","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,204,0,{"$f":"D217","v":0},0,0,0,5.360337393077285E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7742190748658304E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2314197228197896E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5378093763418117E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6843412453536669E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3871698955035348E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2082818991700326E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.909797252353016E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6408533160225659E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4915785362140692E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3889411840703072E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10725879168880414,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5438774914430122E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7870987054511764E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5750245862299447E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8465713950414436E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5641923110061026E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6996967765984247E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7346638783151777E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6509290094741745E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY218*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB218*AreaCana*DA218-'Fluxo de Caixa'!W224-'Fluxo de Caixa'!W226","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,205,0,{"$f":"D218","v":0},0,0,0,-5.2698970899256826E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4769138720071618E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8351397377955264E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2186757775309696E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1062750032480548E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8981399967813871E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5438722057685555E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2242827725548476E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.789468013481375E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.001348256066436E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8265056304128958E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0089803415955725E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.073638219754678E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3049603915534739E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0643996147885779E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3633671861908862E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2595688492580173E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9991223970510024E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5854660459716478E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2856562858878917E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY219*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB219*AreaCana*DA219-'Fluxo de Caixa'!W225-'Fluxo de Caixa'!W227","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,206,0,{"$f":"D219","v":0},0,0,0,5.2496228592687393E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1380051432504635E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9490424044959237E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0187952050864642E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.990757315511377E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1917115989009349E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0683989917960117E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0074008295721495E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0628302334345608E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1093397127171777E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6448099739577342E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0774955521724329E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.468475029098198E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0137546276441881E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1742861661570103E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1277659378634885E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1290893343657304E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5211305987278446E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5639250033350678E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6177348083803945E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY220*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB220*AreaCana*DA220-'Fluxo de Caixa'!W226-'Fluxo de Caixa'!W228","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,207,0,{"$f":"D220","v":0},0,0,0,-0.11508006770175415,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.001734483039425E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5405737967316977E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0903236540542657E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5164060416780637E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3144958392954583E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.380132128734191E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7321116240621901E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2214986072753866E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0027456063322864E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3891613890734457E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6896625198829076E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3032326015294856E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2408382493910914E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1690324567033785E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8546620402920126E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.21276221072993E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9261191874034012E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7502489181840032E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7689749719690215E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY221*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB221*AreaCana*DA221-'Fluxo de Caixa'!W227-'Fluxo de Caixa'!W229","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,208,0,{"$f":"D221","v":0},0,0,0,-9.4893769793618132E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5700145885617501E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8405265813972935E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5365559365271826E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8199126187765162E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8267567029900383E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1609906446415048E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9067946393227635E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.127528474019922E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2272951692700687E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8471063306638792E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1028379624987203E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1257091913748992E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2289058640715512E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1513616360146009,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2001870841864793E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12563078167011213,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1451652195258577E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6066562490370418E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8147829220545936E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY222*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB222*AreaCana*DA222-'Fluxo de Caixa'!W228-'Fluxo de Caixa'!W230","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,209,0,{"$f":"D222","v":0},0,0,0,-1.1624052401613537E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9014604910130037E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.736378024344605E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5963212940607709E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4100902933264754E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5327960592742424E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9813060652983956E-4,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5687382320287424E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.833094148863852E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4553734051029312E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0288492222920139E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4334518244926296E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9247432279563133E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3766314214265432E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6968627217882989E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2910974375940401E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3330258658202975E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1671595291706317E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.827684617913194E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1036418797471643E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY223*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB223*AreaCana*DA223-'Fluxo de Caixa'!W229-'Fluxo de Caixa'!W231","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,210,0,{"$f":"D223","v":0},0,0,0,-8.7140734000936415E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1569615981851109E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9370263580969617E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8901975077997811E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3326667580220249E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7042073608402915E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8455398023499365E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4956662401410703E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13408266974520472,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0194707040765218E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0675648477663054E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3815985548411261E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10969435739299849,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8112575549855104E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9728524044334725E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7604994521295428E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5905455734107555E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6532106279322077E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7513195114517454E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.074655179761398E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY224*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB224*AreaCana*DA224-'Fluxo de Caixa'!W230-'Fluxo de Caixa'!W232","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,211,0,{"$f":"D224","v":0},0,0,0,-0.12841521785652635,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5764064182710519E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1622425420945476E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4464960977605965E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1225364792936337E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1205520932764951E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5401010440646781E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7960664640537422E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.055405813110543E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.584385099039146E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6571700485504977E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3475330238407893E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1124173171045788E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3246201960846803E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11527144446417625,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7791563711907569E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4217811900073376E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6316746216359051E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1445049974349189E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2110464382767743E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY225*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB225*AreaCana*DA225-'Fluxo de Caixa'!W231-'Fluxo de Caixa'!W233","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,212,0,{"$f":"D225","v":0},0,0,0,-3.2888822102918228E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2945363979804069E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2487903344842627E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0459045332855633E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9740319315496528E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4430217393064918E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6289142604189829E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0883437354192125E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7964876495163067E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.987754778681016E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9676636989413508E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8161809003746358E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6143165126473208E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14633880248978645,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.232694491460803E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.110192075350485E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3622979818184786E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9174405888150608E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2551183935306163E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7733906731431023E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY226*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB226*AreaCana*DA226-'Fluxo de Caixa'!W232-'Fluxo de Caixa'!W234","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,213,0,{"$f":"D226","v":0},0,0,0,-7.1675477814492933E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4011066924827279E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.231558690962758E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1383302209278683E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.234570010353639E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1995687880368516E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2906834810301106E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2840942163242204E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3507652920864572E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1568302400066762E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3991431978324834E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8714626203117075E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8420860382800919E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1602380441511119E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8695141337322438E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6957378077911378E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8209671997734416E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0538879818592946E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1581808627350682E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2987324378458804E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY227*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB227*AreaCana*DA227-'Fluxo de Caixa'!W233-'Fluxo de Caixa'!W235","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,214,0,{"$f":"D227","v":0},0,0,0,-8.9318710957156003E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0951669848959668E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7424390789247091E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2178405437098062E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1210245821385573E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4991234711092177E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.202216085619184E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2708150482786513E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2137973301019587E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1973284764243173E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1816745178189522E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9488736115972606E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7814844032254644E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6478669735094258E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7191427677495517E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4333617948012414E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5012362422620992E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3151607103560464E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3245966038426067E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8856737890280775E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY228*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB228*AreaCana*DA228-'Fluxo de Caixa'!W234-'Fluxo de Caixa'!W236","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,215,0,{"$f":"D228","v":0},0,0,0,2.2542335784727526E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.950372355781902E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4121192886548881E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3820387926176259E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5006336341690575E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7057906537393709E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.594327428206932E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9174789235034876E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0613423886861363E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1751635013453807E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5919660671062167E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0066235723607303E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6238514592128706E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1364166684512993E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5112027618054669E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8748708989941927E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.466023384287484E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1232496040577261E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5066399356302653E-5,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6256055171682505E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY229*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB229*AreaCana*DA229-'Fluxo de Caixa'!W235-'Fluxo de Caixa'!W237","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,216,0,{"$f":"D229","v":0},0,0,0,-3.0208507215189435E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8870095604381847E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8697063574640485E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4919418917590865E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9497162712473985E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8433586059757019E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7465517079054782E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5121235789573672E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0189894771047464E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5252119924700091E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.542221971621504E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9238860022597267E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3336009668503093E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10358158190667684,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8564529027250372E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6071581190974334E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0600940282911472E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.084071848977619E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3445115700815143E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0106404611590799E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY230*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB230*AreaCana*DA230-'Fluxo de Caixa'!W236-'Fluxo de Caixa'!W238","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,217,0,{"$f":"D230","v":0},0,0,0,3.5714888313339702E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6208825152793138E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8499234247980176E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3035832101141294E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3942155516855622E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3483232128387851E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0081400536433687E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7935918001479347E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0440903793876797E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3066238393255771E-4,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4314313908667198E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5494983816279543E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3735932539824404E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5127255924261572E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9108743267194304E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4689686731008318E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3708709709083605E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7622438069647402E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10025163607805877,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5107064578584979E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY231*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB231*AreaCana*DA231-'Fluxo de Caixa'!W237-'Fluxo de Caixa'!W239","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,218,0,{"$f":"D231","v":0},0,0,0,-9.6688733778105568E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2143231274919935E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0630755220745794E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9027729306699688E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3443815025706825E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2738198120662433E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8291810806026526E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7374475996277716E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0512223494302721E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0867213983885234E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4602879111763944E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8542327687275729E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4433761693679334E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.724610619514275E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2142449660485677E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6449429499274245E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7410875546998006E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2650099379154305E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1270975139314002E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10576147285690343,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY232*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB232*AreaCana*DA232-'Fluxo de Caixa'!W238-'Fluxo de Caixa'!W240","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,219,0,{"$f":"D232","v":0},0,0,0,0.12048487920966869,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0171399970697087E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6717728941755364E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7976243866221381E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6206570649696542E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2277682139891949E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9110031871257155E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2946838357291046E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9783010525044782E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0885601331060839E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3538170292246634E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8162285257223398E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9079171065635054E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9858058543037191E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1775144993047234E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7503373156914754E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8782351525216363E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6393793388730939E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9363621920527858E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.338963541495018E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY233*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB233*AreaCana*DA233-'Fluxo de Caixa'!W239-'Fluxo de Caixa'!W241","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,220,0,{"$f":"D233","v":0},0,0,0,-5.816966591678803E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5064496593177138E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7355301742946572E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5895434486916522E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8315940410806271E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4908985292347251E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.745688379707162E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5605189377506079E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6035880288550352E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2572993861170696E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1293011851011484E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0182658172864559E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0049753072580435E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7358238931942494E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1000667215109225E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.186228653235819E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10918708891772104,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5016238508000392E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3306438887504788E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0048037741508943E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY234*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB234*AreaCana*DA234-'Fluxo de Caixa'!W240-'Fluxo de Caixa'!W242","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,221,0,{"$f":"D234","v":0},0,0,0,-2.5854744990099609E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12754245721815932,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7953056583115065E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6849566412384338E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6531542735920036E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1396696538241682E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7304773618140246E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1087777645747694E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.639155797509993E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5448603342505167E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5429946355188329E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1447147662209209E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3083296700290214E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3142008708517646E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5154314394141474E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9678755090377112E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4936912315970452E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3101781438099501E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7932521758248809E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1061531753906021E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY235*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB235*AreaCana*DA235-'Fluxo de Caixa'!W241-'Fluxo de Caixa'!W243","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,222,0,{"$f":"D235","v":0},0,0,0,-2.1452589059363564E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5500758772203219E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7171777751307988E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10283507075359917,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0570769562303547E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.81961953476705E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6164016027005319E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9084906831663324E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.677435569091804E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4187268945012694E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.002705565634439E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8362837351195808E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9116758292766032E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9132114901803607E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8671341056813551E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0886441584966572E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.960879415656944E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2397215869568486E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3480998603138911E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2493589031492221E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY236*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB236*AreaCana*DA236-'Fluxo de Caixa'!W242-'Fluxo de Caixa'!W244","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,223,0,{"$f":"D236","v":0},0,0,0,-4.4004473538069834E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5063083195205633E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.339434597457803E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0879603107823341E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6827957548439735E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6061606080030305E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11009140206211838,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.155047324797268E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3673630896956114E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8366024219603206E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0109328080496338E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.835357472562417E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5628622165076329E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3710353637588568E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7395501261457466E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0605827646137867E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6985600079164289E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5975363638951041E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3735780933097572E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4069816836249747E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY237*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB237*AreaCana*DA237-'Fluxo de Caixa'!W243-'Fluxo de Caixa'!W245","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,224,0,{"$f":"D237","v":0},0,0,0,7.8732708219641331E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3131791314616577E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5279948211877197E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.505222351231736E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0936135819623153E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11378091682140513,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5341216208693791E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4730031464886743E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0116053888286012E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0384246649826906E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7035840899584804E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9451553756818856E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9411182794748186E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.731234145430675E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4058607737300778E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3820201627924652E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9740455321680422E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4822797892586584E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3416098949432426E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2500589701040019E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY238*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB238*AreaCana*DA238-'Fluxo de Caixa'!W244-'Fluxo de Caixa'!W246","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,225,0,{"$f":"D238","v":0},0,0,0,8.1867167231902016E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3146604298470752E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3271136739228277E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9893906104327595E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7710151877649533E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4401881796731462E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9529633668230695E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1956014298109059E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4264202939476622E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3852135686131157E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4485748752635209E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2581138226145021E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3714288656710637E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1800762581964582E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5316685867294628E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.742723383022557E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4496145656336172E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1016722270592972E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8305605858613224E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.744013469886984E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY239*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB239*AreaCana*DA239-'Fluxo de Caixa'!W245-'Fluxo de Caixa'!W247","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,226,0,{"$f":"D239","v":0},0,0,0,-8.8687506307534494E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.293869495150632E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8730836814321423E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5094038385565475E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6424893590096595E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0491078445049976E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.659624412476929E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8654458465734232E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5573375695202509E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0991706240356359E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.733590950440361E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1706474143842459E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4537134029752137E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0969800986173501E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7760642581099523E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4799137835112606E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0872640875584373E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8228770909389101E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.377365206820693E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2042600823293498E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY240*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB240*AreaCana*DA240-'Fluxo de Caixa'!W246-'Fluxo de Caixa'!W248","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,227,0,{"$f":"D240","v":0},0,0,0,-1.7415902808374836E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2805341814617275E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5254201483633681E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7047446559671121E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0903706717492313E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5337474430865418E-4,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6795855114038586E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3734554236504333E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5216208053928033E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7592126581445736E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0073021572148713E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1817969065707183E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6203714238062799E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8417139389954025E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7414326530906042E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7235002885063841E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7397360572501765E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8042318020846513E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5281330347678014E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.934164582450339E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY241*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB241*AreaCana*DA241-'Fluxo de Caixa'!W247-'Fluxo de Caixa'!W249","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,228,0,{"$f":"D241","v":0},0,0,0,-7.0303228759350508E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0467337492518268E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6463490465496804E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8028523464584698E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6674978516841771E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8325542912689553E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8033709454198594E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2806084094417736E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0926631481122552E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.173870350720386E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4751237693218894E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.721520904812062E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.033989302741664E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8893178536977789E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3918753031412632E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9240615807048652E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7865229865672294E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2172767269477468E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4369215130260145E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6127000871172069E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY242*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB242*AreaCana*DA242-'Fluxo de Caixa'!W248-'Fluxo de Caixa'!W250","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,229,0,{"$f":"D242","v":0},0,0,0,-3.7576193684605581E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5972432444957049E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7751219126380488E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.518200779721238E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1751901510249224E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6157181808479315E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0031053710809394E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.540683443093145E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3977668599074669E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3170686082854905E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3921390644292928E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1175153682816895E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9683685525227901E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1102235813807707E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2379240715920872E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5605415679826214E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7124439025288233E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2225901815156355E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5535736112871338E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3056467776646773E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY243*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB243*AreaCana*DA243-'Fluxo de Caixa'!W249-'Fluxo de Caixa'!W251","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,230,0,{"$f":"D243","v":0},0,0,0,2.4088544201500528E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.452591045001052E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0852755391129959E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5167684773158285E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2512504817360333E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2596418026317791E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2397016928959016E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3974858006245807E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5570819825714177E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2020259953406103E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0717777363252485E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1728799463053712E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.388245613882228E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7530444170812768E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.586195412800749E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1294802256880504,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.857766309073425E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1893141954622792E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0552146620032514E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3874367428101288E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY244*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB244*AreaCana*DA244-'Fluxo de Caixa'!W250-'Fluxo de Caixa'!W252","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,231,0,{"$f":"D244","v":0},0,0,0,9.4260557189237745E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7614495806281588E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4094454696356167E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1525751469026191E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5790870186611797E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9344800016636713E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7430198414528842E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5491963614651145E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4433538512846924E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3020693687742916E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9444589213370518E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2361299899542053E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.432176529617442E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6709905509264601E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6148865845913366E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4937350035059737E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.668016485914593E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2511622077588652E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2138929804997223E-4,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1132038826391027E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY245*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB245*AreaCana*DA245-'Fluxo de Caixa'!W251-'Fluxo de Caixa'!W253","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,232,0,{"$f":"D245","v":0},0,0,0,-2.3400428782873541E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2628331200232029E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7638869350170904E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4054193271620368E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4946173259002168E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6440104132301268E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5960361080939385E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3615700682324259E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4902867401034122E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4129376762889527E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3920972352644662E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8803812855156696E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3771212116452894E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.448272193817912E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3625358239622908E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5586692757781454E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1179966758824033E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2048501205178867E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4515670070912962E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4327539028495184E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY246*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB246*AreaCana*DA246-'Fluxo de Caixa'!W252-'Fluxo de Caixa'!W254","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,233,0,{"$f":"D246","v":0},0,0,0,-9.1370508353145231E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6701222958847275E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2195375987509015E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3187275818864098E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7564598341845761E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2968777382594872E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1376135683831813E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0691797419060172E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1146494476982755E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5108213956961521E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8012841866980256E-4,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8436537095836678E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0449145141630204E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4404352832341699E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8571049612809629E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9456770860125537E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8272091325149391E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6644490727416402E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.390332399110527E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8658978062967418E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY247*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB247*AreaCana*DA247-'Fluxo de Caixa'!W253-'Fluxo de Caixa'!W255","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,234,0,{"$f":"D247","v":0},0,0,0,-4.227795155591256E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8280843341472953E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2791615292562479E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0340400947220335E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1754830133561547E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9472824710978661E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3144510678428289E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1745169968880184E-4,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7100100286038188E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0435453557986753E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9037397627000202E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3015699652433277E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7293118607594667E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9069000498678378E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8784849199939866E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8644422075677598E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2052388779039563E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6114377722821896E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7127536414455323E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2279010996343192E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY248*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB248*AreaCana*DA248-'Fluxo de Caixa'!W254-'Fluxo de Caixa'!W256","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,235,0,{"$f":"D248","v":0},0,0,0,6.8904560821077432E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2640278554465234E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3849615589365587E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9176520212036332E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8195765536353265E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5726502610686833E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.931553208009778E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8240296911941834E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6964639211409923E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1590080759208369E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1731660548088502E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5326566121203063E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14812175535438699,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8830753085172549E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4320224276441075E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3150538019843822E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4998321681374894E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4274827827705556E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6453652269954404E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7636528734446936E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY249*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB249*AreaCana*DA249-'Fluxo de Caixa'!W255-'Fluxo de Caixa'!W257","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,236,0,{"$f":"D249","v":0},0,0,0,-1.3039739208683E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9591447675471747E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2063367161043104E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5328548000804198E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1642774087687094E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0240376152452821E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1363947871466576E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.884527120571757E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.71229564145234E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3223088265900355E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9341424021201626E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10317714151696961,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10861216228007187,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2330887965446082E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4650529907546565E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.136816636212847E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2001083793593961E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5365151199743476E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10519179439540985,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.440262976962632E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY250*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB250*AreaCana*DA250-'Fluxo de Caixa'!W256-'Fluxo de Caixa'!W258","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,238,0,{"$f":"D251","v":0},0,0,0,-8.7331194093069747E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9172959287162738E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14330319794500224,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7993640556966509E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3953727373312539E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4022489335664757E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4885083342150355E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6923547836036555E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8105867828907189E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9797158877422857E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1858031652555165E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.902382465576968E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5564559081520284E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2078686251876355E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4241818099685141E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7438474513480288E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3916090281708363E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12192152721914323,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9809843776822916E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8805422717968498E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY252*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB252*AreaCana*DA252-'Fluxo de Caixa'!W258-'Fluxo de Caixa'!W260","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,240,0,{"$f":"D253","v":0},0,0,0,-1.4760574520341262E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9644277882429037E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.799365124753129E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5300006027803446E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6406683106041106E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6079899756378898E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6078100760343113E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9378743449427668E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7721116535442018E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7509649357258397E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.630223456278483E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4081426696789069E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.794494577100649E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3058644538581478E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3325923432033222E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7130399300773667E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.857094529242222E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7847348719735665E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9469137945418483E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4998082839874127E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY254*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB254*AreaCana*DA254-'Fluxo de Caixa'!W260-'Fluxo de Caixa'!W262","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,243,0,{"$f":"D256","v":0},0,0,0,0.10399786585142476,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5367984773173636E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2876724576868938E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5939986464336384E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9061214340471252E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.933204947624833E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5367414452816893E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9427597837473594E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0766458389221621E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3317561704961616E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8853295792313181E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4873946690990518E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4813761003500504E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2527060787265572E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9667517557868638E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3890943814482102E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7676580351850242E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6099500042145877E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13092682587347679,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0383676307399338E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY257*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB257*AreaCana*DA257-'Fluxo de Caixa'!W263-'Fluxo de Caixa'!W265","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,247,0,{"$f":"D260","v":0},0,0,0,0.11748704821898927,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3598333970008172E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4171771368502841E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4834976220528583E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4160281238296669E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9388276158319814E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0334142502188944E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.957554614069844E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0704316452439687E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7016889220289211E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7188465714038344E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0115953896511328E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4784829464250617E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9091762728841139E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8746778823555536E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1777447494959296E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4618368415555349E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.197993942279296E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0589082449943825E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9613988938083815E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY261*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB261*AreaCana*DA261-'Fluxo de Caixa'!W267-'Fluxo de Caixa'!W269","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,250,0,{"$f":"D263","v":0},0,0,0,-7.6247164835203621E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6819807895318935E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0925857892348765E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7474166746142228E-4,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2943354372660808E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4703311745967255E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0607873684001379E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0070561886182011E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0262935887017628E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2650366767433695E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.110187467503394E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5519513696162056E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8440400401999417E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1684736451004927E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10356085284302127,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6800302830692617E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3299366602879635E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8049681002635256E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2700251048036692E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8294741874628222E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY264*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB264*AreaCana*DA264-'Fluxo de Caixa'!W270-'Fluxo de Caixa'!W272","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,251,0,{"$f":"D264","v":0},0,0,0,-4.1016394704517491E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6898920013286113E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1907427588749001E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3981312233948913E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2511856125077549E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5822471826516112E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0975268501193991E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8311062544345617E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9027943422704031E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4603399748843774E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1589385144870854E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.861756563059811E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8369100367494937E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9317967140630609E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2100789789975999E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3603856889499751E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7411241186255807E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3559865601364098E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5132136912362165E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5495267784384179E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY265*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB265*AreaCana*DA265-'Fluxo de Caixa'!W271-'Fluxo de Caixa'!W273","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,253,0,{"$f":"D266","v":0},0,0,0,4.4453188145611701E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7512942736528511E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.124571050942649E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3187306408329619E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8434578272377493E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4945959063612739E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9649291122933178E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4085471889481236E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.654033244528059E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.007791711288719E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9644056349464975E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8900819657407423E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6537396028982874E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2286934505223801E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9904503334522259E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7322044137329805E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6414792896253554E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12469271728945784,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0440885204242092E-5,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1152109086647647E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY267*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB267*AreaCana*DA267-'Fluxo de Caixa'!W273-'Fluxo de Caixa'!W275","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,256,0,{"$f":"D269","v":0},0,0,0,9.6206144386276463E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K270*AreaCana*J270","v":{"$error":"#DIV/0!"}},-5.7976926339095958E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P270*AreaCana*O270","v":{"$error":"#DIV/0!"}},-1.5026462146443815E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U270*AreaCana*T270","v":{"$error":"#DIV/0!"}},-2.3063956711951105E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z270*AreaCana*Y270","v":{"$error":"#DIV/0!"}},-1.5098892872034871E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE270*AreaCana*AD270","v":{"$error":"#DIV/0!"}},2.9364199092275851E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ270*AreaCana*AI270","v":{"$error":"#DIV/0!"}},0.10782553855109431,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO270*AreaCana*AN270","v":{"$error":"#DIV/0!"}},6.5793942905250091E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT270*AreaCana*AS270","v":{"$error":"#DIV/0!"}},9.2046270233888273E-4,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY270*AreaCana*AX270","v":{"$error":"#DIV/0!"}},2.8646945230457869E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD270*AreaCana*BC270","v":{"$error":"#DIV/0!"}},2.1313191533912163E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI270*AreaCana*BH270","v":{"$error":"#DIV/0!"}},-1.8905264729582465E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN270*AreaCana*BM270","v":{"$error":"#DIV/0!"}},5.6226701511762421E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS270*AreaCana*BR270","v":{"$error":"#DIV/0!"}},6.2376442614621483E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX270*AreaCana*BW270","v":{"$error":"#DIV/0!"}},-7.9238947528012145E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC270*AreaCana*CB270","v":{"$error":"#DIV/0!"}},8.3298009390563726E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH270*AreaCana*CG270","v":{"$error":"#DIV/0!"}},-7.7649604253352197E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM270*AreaCana*CL270","v":{"$error":"#DIV/0!"}},2.6198185313094691E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR270*AreaCana*CQ270","v":{"$error":"#DIV/0!"}},-6.4539159852864847E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW270*AreaCana*CV270","v":{"$error":"#DIV/0!"}},-6.3866924575713621E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY270*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB270*AreaCana*DA270-'Fluxo de Caixa'!W276-'Fluxo de Caixa'!W278","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,260,0,{"$f":"D273","v":0},0,0,0,-2.1399071975960932E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8236640525685954E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0873744880094399E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6907558418558188E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3184051150198122E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2248832407712875E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2992025272464263E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.050618837927701E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.326541162448024E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9871412776837348E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0118185104688883E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9215098349511585E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9036093709213714E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0465456708411872E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5452914251233447E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5459607424328526E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1260877768318041E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11341201613111855,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0334016249163972E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3545491827367508E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY274*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB274*AreaCana*DA274-'Fluxo de Caixa'!W280-'Fluxo de Caixa'!W282","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,263,0,{"$f":"D276","v":0},0,0,0,6.0442179972657233E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8853994601477863E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9463121381387009E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5584818485408771E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6062711741570819E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2729961467565797E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9926434594858555E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.105872788015536E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4898999960930677E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2914192681390055E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5596234025243131E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7019683177869196E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9613732023791047E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2457927066715015E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1461092252752934E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.086270888970309E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1641250179231961E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.940193925840311E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.378716373917803E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0743555952481957E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY277*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB277*AreaCana*DA277-'Fluxo de Caixa'!W283-'Fluxo de Caixa'!W285","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,266,0,{"$f":"D279","v":0},0,0,0,1.5359919002427752E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.105263754357962E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7784242018780605E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9118845107910744E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7074558378849577E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.119545262171797E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7071679046142821E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3784706662768093E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9769115843082721E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1211798221508518,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0417100727648816E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8562630471431827E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0300705961696268E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2808263680156842E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7103256733583871E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6718287235480526E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6249018177335746E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1867608706548903E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5777396150916035E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1465361863619741E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY280*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB280*AreaCana*DA280-'Fluxo de Caixa'!W286-'Fluxo de Caixa'!W288","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,269,0,{"$f":"D282","v":0},0,0,0,-8.1612339281285098E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8453294935634742E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8673570853059143E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6424999574816604E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6854368836914148E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3369479843732128E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8097530706487221E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2715587283325028E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8242617806462715E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4270493454932325E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5250586331825385E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3647034796733266E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7965385275470319E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10627732469128198,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0072355977233163E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0215672427320936E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6381487004283854E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3429623535820303E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9849964417925593E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3674193010762427E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY283*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB283*AreaCana*DA283-'Fluxo de Caixa'!W289-'Fluxo de Caixa'!W291","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,272,0,{"$f":"D285","v":0},0,0,0,3.2061501341390387E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7800866887306388E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3664271361649006E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.594930359837205E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9395704650036289E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1460236191964153E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10839333978938279,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2932157491259008E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3309008652946877E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7632041591499038E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1010998640274585E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2494928874450954E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6550729724214703E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8212063102219295E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1769366987659394E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8820298329960148E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.350878371612084E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0510387921204073E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9159776620947642E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2944791141716758E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY286*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB286*AreaCana*DA286-'Fluxo de Caixa'!W292-'Fluxo de Caixa'!W294","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,275,0,{"$f":"D288","v":0},0,0,0,3.7462428783281175E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9728765034323343E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3970549485912214E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6523090199768693E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6398046263730151E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0658975528814478E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.678725755740209E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8196334479045922E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2430496699550789E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7755896449285778E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6251437366456001E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7417884664662567E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0642118455550086E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9572712596744951E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6022371449279709E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0656703999049921E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10285081960173929,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6451169587996883E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2710093616982668E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9431768346855483E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY289*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB289*AreaCana*DA289-'Fluxo de Caixa'!W295-'Fluxo de Caixa'!W297","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,276,0,{"$f":"D289","v":0},0,0,0,-4.508240462574082E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9276477126950372E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4914239636730223E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1966458044757324E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9842383364319466E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0726738000857755E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0361908491830128E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6280109042319542E-4,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6004211101726684E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1198315395881739,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8103643889311695E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10420321120585656,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3619784379596415E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0014436572540843E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6459461029906996E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2372421085251153E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3571954028884195E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5502337968767096E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3603720157231389E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4496806082720533E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY290*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB290*AreaCana*DA290-'Fluxo de Caixa'!W296-'Fluxo de Caixa'!W298","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,279,0,{"$f":"D292","v":0},0,0,0,-2.8280189024900568E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0676677145834785E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2975853130907426E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8044988350083709E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2630497476577991E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3852835925104412E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8789966423281136E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7830511479121196E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7822643449329447E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7394432702446553E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8560755943318682E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4566783367231649E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1903245920678216E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8709109016783828E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6341553688345976E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3056771640502482E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9947668374420379E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5958735180499482E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3946381246867116E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1682847654438974E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY293*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB293*AreaCana*DA293-'Fluxo de Caixa'!W299-'Fluxo de Caixa'!W301","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,282,0,{"$f":"D295","v":0},0,0,0,-4.5650775216614425E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6409093074206297E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0866223983087655E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.87924830218733E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6027781670343308E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8387221406319735E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3631379100062014E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4631942302902238E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13227759511157544,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7237031119082983E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0777659505601717E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0818229334579588E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.64855979414269E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0111515570473922E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7340745117049683E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7548140933239725E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5687713311996382E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4313654673926058E-4,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7644259205966231E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4426680053801185E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY296*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB296*AreaCana*DA296-'Fluxo de Caixa'!W302-'Fluxo de Caixa'!W304","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,285,0,{"$f":"D298","v":0},0,0,0,-6.8994133525337634E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7042182927302203E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10762563195622957,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5634046761499323E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8707266856124304E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4828955386744959E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2332735721773684E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8794054030472786E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1381611746569319E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2895766494476405E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2652544060075783E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8814593947048803E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5409060980734181E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8026792740778997E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0559277854323033E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6765439488055523E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0092508571949506E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1212887284907367E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6895698467770807E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9205254442917452E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY299*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB299*AreaCana*DA299-'Fluxo de Caixa'!W305-'Fluxo de Caixa'!W307","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,288,0,{"$f":"D301","v":0},0,0,0,-7.643585815228697E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11729445855285045,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4529742737942629E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13532853648651028,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6609855036041888E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7821874327445034E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.235965922293101E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5671739427057164E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6063018591354841E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8391008673601445E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3996119706198581E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.025611731221666E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0004112180610847E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2998053923301462E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1091044770773884E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.454295463397355E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5960352414662982E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4248675557322397E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1062466143438544E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9061223600077121E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY302*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB302*AreaCana*DA302-'Fluxo de Caixa'!W308-'Fluxo de Caixa'!W310","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,292,0,{"$f":"D305","v":0},0,0,0,-8.3572908340954471E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.907208183390577E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9764082112325779E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9260689171953973E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0497776871682796E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5584741519662925E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3859653639862124E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4336297088623031E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2061164956585807E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8607154778651284E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6914270105524E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0455280063072371E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9645510821762366E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9821900137174042E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7436409993641751E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6758856585144461E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2372506430605773E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2196989268842744E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7360006176550088E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6783043577976417E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY306*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB306*AreaCana*DA306-'Fluxo de Caixa'!W312-'Fluxo de Caixa'!W314","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,294,0,{"$f":"D307","v":0},0,0,0,6.214051252476778E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1513675507796304E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3252530121628148E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4226971051024464E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8839617559346725E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3271677125994107E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9451356325379897E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.454981085604099E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7190410864153663E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8903299234825968E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2111592997596261E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3071885473635637E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0776041550689177E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2153374305046287E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9619614096995192E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7187162420028253E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0516705527506421E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4912592475921568E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8824450429786524E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4998296818897928E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY308*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB308*AreaCana*DA308-'Fluxo de Caixa'!W314-'Fluxo de Caixa'!W316","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,295,0,{"$f":"D308","v":0},0,0,0,-5.6120205801629894E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12664128501445318,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7854472563564855E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5561686499527284E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4168909599758287E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4251748934429714E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1869202661529386E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6237050980647461E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8694756775063059E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2962493346078941E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4589567557611607E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5148946168045405E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0532657943074799E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6329682086541585E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9890702949634498E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0152893993033401E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4444025768930144E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8097660645527573E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9632672430676638E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1175924243875762E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY309*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB309*AreaCana*DA309-'Fluxo de Caixa'!W315-'Fluxo de Caixa'!W317","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,298,0,{"$f":"D311","v":0},0,0,0,-2.6771649733583071E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0561246664739914E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2632946366394168E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4173488670046824E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.295149665116904E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4673764950702149E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0190830954866472E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1224053380781035E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8228697269993011E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3513986113388816E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0776373521172575E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4714059880305835E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0114045919509074E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.065083987406308E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12531504209998504,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10171148140344201,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6660155585585477E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3827277528174675E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6862239590166161E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7899876249852052E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY312*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB312*AreaCana*DA312-'Fluxo de Caixa'!W318-'Fluxo de Caixa'!W320","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,301,0,{"$f":"D314","v":0},0,0,0,-3.3385101326775579E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3082112439223172E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1040831302482803E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7296718303379401E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.412415408968536E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3570505490413076E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8880947094942703E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.179434348212876E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9670870800012103E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6272324598214743E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4588503800509844E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5220230928061334E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0102040801973548E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6113470376660605E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4409900430531597E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2748426382083962E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1275456914205109E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6245917310205025E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5821882516980375E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3172295618042605E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY315*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB315*AreaCana*DA315-'Fluxo de Caixa'!W321-'Fluxo de Caixa'!W323","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,305,0,{"$f":"D318","v":0},0,0,0,-2.041266554610718E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0039449029378541E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2525063613301297E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4665535309509412E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8116484639309463E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6926252901076885E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7184040123682193E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8882760149921106E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2720551688108506E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1365901359652308E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11945244945279922,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3723280662407632E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6091558545418135E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7381451702623157E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1964008637298865E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0438001352039417E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7133040189291436E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1088003820210456E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.965922366558916E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7780547186725843E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY319*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB319*AreaCana*DA319-'Fluxo de Caixa'!W325-'Fluxo de Caixa'!W327","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,308,0,{"$f":"D321","v":0},0,0,0,3.6613330102062108E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5112942307394128E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0658126004906152E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0505037841630857E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9230993162632068E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1506704632772233E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7021822551666308E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.830342046899381E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9547525065216188E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1953658784964178E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1107050561765372E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3031242027724735E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5052693199295352E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.141944404060701E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0492472758540433E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2747292257680726E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8053081780605644E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7480108244309928E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0701887531862575E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1272553467231028E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY322*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB322*AreaCana*DA322-'Fluxo de Caixa'!W328-'Fluxo de Caixa'!W330","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,311,0,{"$f":"D324","v":0},0,0,0,-1.5015296468773883E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0198599270899951E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10793363704366819,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5752490700929838E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.496801928991735E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0977260603426086E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6674263119504698E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5147459802837386E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.917458079891932E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2756816257070014E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5760660477863401E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2451341959710639E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.744118170156876E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1223692347340711E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2058596731104139E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4298755725336272E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5121480693482577E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5776935778635965E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3181721761401107E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.82786652866993E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY325*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB325*AreaCana*DA325-'Fluxo de Caixa'!W331-'Fluxo de Caixa'!W333","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,314,0,{"$f":"D327","v":0},0,0,0,-8.8996968858511289E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9593347749484165E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1221617970829464E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6370226833675823E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8034417012818034E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5132108808608881E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1572896518911291E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2910442667860617E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.094231340676882E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5468207071875774E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9847658599687976E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9790206671843603E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4856785632320784E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2130928690024255E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3202616194939468E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0712839417093679E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0974074334738801E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4608768317992956E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4882455864215442E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8217673752923327E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY328*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB328*AreaCana*DA328-'Fluxo de Caixa'!W334-'Fluxo de Caixa'!W336","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,317,0,{"$f":"D330","v":0},0,0,0,-3.1754161866345769E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.700024499596921E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7788213267149729E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8768258083242032E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0637795310617268E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2515515358177125E-4,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4553348521711204E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3159932328950326E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7125564428054873E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6079893560938948E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.31260415096947E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.035629583449457E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0083483088200013E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5751784035915913E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6450487438752198E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2711756540056961E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7283475009684072E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0351734969669222E-4,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3608816300955879E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9538237533310408E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY331*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB331*AreaCana*DA331-'Fluxo de Caixa'!W337-'Fluxo de Caixa'!W339","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,318,0,{"$f":"D331","v":0},0,0,0,6.8704530247753652E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3652325444880632E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3815004843949585E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0251839225055053E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.035431184183682E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.946175585918827E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4980055141674606E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13279638919128375,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5781086616535895E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9589755783901877E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2688794788239205E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.46817197605659E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7265008800203516E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4416205309785589E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0615391292394659E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11719551388998163,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2279481825046777E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9989915751630077E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0341168266847709E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.292527949532937E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY332*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB332*AreaCana*DA332-'Fluxo de Caixa'!W338-'Fluxo de Caixa'!W340","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,321,0,{"$f":"D334","v":0},0,0,0,1.0339030553304091E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3014725559979851E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0554295950666981E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.876091906558369E-4,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7907386789073377E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9551720456502179E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1041787469443337E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.680264466873593E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9241331346787954E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10803536977909428,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3629464634343613E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1378714390731685E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0001839885450011E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0231742239379484E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8360234403612217E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6825768679693281E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0685904138850933E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4207166070632459E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9207671698683697E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0951976484847577E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY335*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB335*AreaCana*DA335-'Fluxo de Caixa'!W341-'Fluxo de Caixa'!W343","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EG335,$EH$11,$EH$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,324,0,{"$f":"D337","v":0},0,0,0,1.226863466631381E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9422641536091517E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1387809409149283E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7484039083634827E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3862970511590423E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4505091727447709E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2458612753959252E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4096761443974952E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3329851909374633E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1325248481766764,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9427282664333283E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7795785663672851E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0811940013072774E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1419657620394878E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9978130432913241E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6764789988981538E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6281512492878236E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1871597226193914E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6548788476368595E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5450409157132489E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY338*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB338*AreaCana*DA338-'Fluxo de Caixa'!W344-'Fluxo de Caixa'!W346","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,327,0,{"$f":"D340","v":0},0,0,0,-7.8006015406079307E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2839269346501173E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3436271631016608E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8226699613969724E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.206602801037809E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7868496053574071E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.902131051353636E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2079481419832021E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8165043424171566E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3204502544044141E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6989246119103275E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9109875904979707E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7669044621595087E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0774840037667308E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0939063611701016E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7698620909039248E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4937959950188491E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9333738084527986E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1296833211825401E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12414374173584725,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY341*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB341*AreaCana*DA341-'Fluxo de Caixa'!W347-'Fluxo de Caixa'!W349","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,330,0,{"$f":"D343","v":0},0,0,0,3.5533283730617378E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9768588409732986E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4932087640843798E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8292969692592502E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7805513856143283E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7114984473581882E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.022835823211229E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4712319232972876E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5287952319031428E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6614904674217498E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5609260571242843E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7688284275363242E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7475546653580528E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0452678441181874E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9474257995490456E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4135762855289117E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10793101248505702,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9046158247720307E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1809599512253801E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4589305861141973E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY344*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB344*AreaCana*DA344-'Fluxo de Caixa'!W350-'Fluxo de Caixa'!W352","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,333,0,{"$f":"D346","v":0},0,0,0,8.701307353504871E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.611112594106113E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3738275332990196E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1851938830454195E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0970378061849096E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8085784266827399E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5085002047257298E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11437943888101886,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0250802246753222E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11080930831599599,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.585638350037592E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6826884522643467E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6507501913642981E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8769313204905342E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1340981007793795E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.837449618149487E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1556088788767887E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9952071800412958E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0214633518849082E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10965181732462498,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY347*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB347*AreaCana*DA347-'Fluxo de Caixa'!W353-'Fluxo de Caixa'!W355","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,337,0,{"$f":"D350","v":0},0,0,0,-4.2893784852286468E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7387888582195488E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6946125591693325E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8113525095818401E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7580003953058649E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8576594531118634E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.895779955325237E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4036403154086583E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3246434580947493E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3893446294143139E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4561882070291805E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3795315045420065E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9929997635778823E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4236187527161135E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6403735446568379E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2430336142155696E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7215200894204431E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0386370935343878E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.728264466386304E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.487790864373782E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY351*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB351*AreaCana*DA351-'Fluxo de Caixa'!W357-'Fluxo de Caixa'!W359","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,339,0,{"$f":"D352","v":0},0,0,0,1.6765193945677419E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9265804816824807E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4304615185589043E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12045101108332915,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1673815492227169E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4480640216208307E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4041090040841377E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4158186201114873E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8446080404500697E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9635046933696742E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2287340315449626E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2095913301453153E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7799415241578667E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4664856108749336E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3690419417269482E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3549632025036249E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4003693087282135E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.35173927509759E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4733787541266196E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3027897456168908E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY353*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB353*AreaCana*DA353-'Fluxo de Caixa'!W359-'Fluxo de Caixa'!W361","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,340,0,{"$f":"D353","v":0},0,0,0,8.6260488836798779E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6171626451046136E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10872672367188603,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1650166133761823E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2429550251740461E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7163000665514374E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.620395598299635E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2096017488070368E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8251018125822383E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9740857721825232E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0068155487977679E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.354159367706787E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1803669095981046E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3540418125838021E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0682265451104992E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6427150133066855E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.35435805828414E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0185096196153344E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7699203356234097E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9264322884161146E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY354*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB354*AreaCana*DA354-'Fluxo de Caixa'!W360-'Fluxo de Caixa'!W362","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,343,0,{"$f":"D356","v":0},0,0,0,-6.346384160754088E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8037920028505024E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4354644144184379E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.981950893511809E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8747815781147949E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8344431795366122E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7564569886788447E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3144843211068535E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9558919290639842E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.050026535806303E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4262304640705356E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7504995750220113E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.385485481916168E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8037102284795795E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.827582335567213E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1910699083559362E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1294665464096144E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5647802734585329E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4405913902849762E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5457797763154842E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY357*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB357*AreaCana*DA357-'Fluxo de Caixa'!W363-'Fluxo de Caixa'!W365","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,346,0,{"$f":"D359","v":0},0,0,0,-0.11988165758902589,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6308673290576212E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7341052487501476E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5239004690997522E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4588754425676646E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5206392216223727E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3262841555241526E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7674752373670031E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10654220737745614,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4457774905696877E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6185626989006968E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2958428040278669E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2386409712996332E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9190777299156656E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6828805997351946E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7828201425936891E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9236385839777961E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0423304570270121E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4308034444819681E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9529894107288668E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY360*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB360*AreaCana*DA360-'Fluxo de Caixa'!W366-'Fluxo de Caixa'!W368","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,350,0,{"$f":"D363","v":0},0,0,0,-2.4545900850037345E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10781705321578429,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11994847433194868,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3611421556582073E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6685458209526856E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7466231500689676E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6846901158706732E-4,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4112949302937338E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3978880679783356E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4699067625935826E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1177276793998402E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4442856589721101E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2950977872927572E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2911542684932276E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4905133969462293E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9898404147558526E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3098779988638943E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1958438531575302E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2361707645504174E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7161311872977353E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY364*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB364*AreaCana*DA364-'Fluxo de Caixa'!W370-'Fluxo de Caixa'!W372","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,352,0,{"$f":"D365","v":0},0,0,0,0.11237905692621365,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.753435825600502E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4308325469415697E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5375652792531481E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5950408467941339E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1112726216921848E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6026319508777678E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8452384375603838E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7259967998051785E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2578666641231337E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4360086736216445E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2610301696770266E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7001541526444109E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0493213457025944E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5417664565228388E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2518978242709419E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4511943049524543E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.191064693157173E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8007362405658887E-4,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6368635164788483E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY366*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB366*AreaCana*DA366-'Fluxo de Caixa'!W372-'Fluxo de Caixa'!W374","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,356,0,{"$f":"D369","v":0},0,0,0,2.8034836334322109E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4999805934355648E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6014593667182106E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7156555057407641E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9862050532039365E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5532000629479041E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3339536849082594E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8531841779906403E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6553894763426432E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9478542390132574E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0570573167572341E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5818216086987541E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0159710611351354E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8502845113648438E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9883353818829897E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1761358392900121E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0103577056515362E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0845726805636424E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3854624862039185E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5247869721038743E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY370*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB370*AreaCana*DA370-'Fluxo de Caixa'!W376-'Fluxo de Caixa'!W378","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,359,0,{"$f":"D372","v":0},0,0,0,-1.2197233119122826E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3049107107769299E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9473479126684066E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0760272774247711E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1567549133325267E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.564144724571372E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8066266893669973E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1885901451963114E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1578899430285262E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6522189411757391E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5678157984894446E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.566832299333726E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9984946628331235E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2259803564735931E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8829612870926799E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3141820692363125E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9394176834821389E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.298209241242697E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8302900234478714E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4070923774820005E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY373*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB373*AreaCana*DA373-'Fluxo de Caixa'!W379-'Fluxo de Caixa'!W381","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,362,0,{"$f":"D375","v":0},0,0,0,7.3196990714280569E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3302180417158252E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1452617751010123E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0076107395135338E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9092420990582255E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2290233862512039E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8165978957199877E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7516657468831451E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5027714935227635E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5596744065514301E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7914234570838468E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.753402518871309E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4175863695634842E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4672010083994608E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1392864649700747E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1975569562700883E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6720330333717326E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9179040815788689E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0219903381189066E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0975959711971721E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY376*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB376*AreaCana*DA376-'Fluxo de Caixa'!W382-'Fluxo de Caixa'!W384","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,363,0,{"$f":"D376","v":0},0,0,0,-3.9355696780093999E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9692255484890514E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2394292680231654E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5039530993531818E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9371563022522829E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4513387962078051E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5358042578738307E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0450962423234524E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5530628021668988E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2387376018289009E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.763753904188695E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8907197507099517E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7972026919520696E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5388580807441601E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1523929951498833E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7521584665204011E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3801749107547291E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5850976217102213E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7462950191003044E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5029913777177479E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY377*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB377*AreaCana*DA377-'Fluxo de Caixa'!W383-'Fluxo de Caixa'!W385","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,367,0,{"$f":"D380","v":0},0,0,0,6.3727400557784447E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4433381675400502E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9661848603543696E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9298276457741844E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5960425489715984E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8054850072841449E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.223546291685897E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8727112552550367E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6297917730470301E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3977016446242442E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3541356941376445E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6778500877199586E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7847058279419652E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5443552239224207E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9679481357307161E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9976537839297223E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8409058851931274E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1913656668635269E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7989931395795303E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6656987137579006E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY381*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB381*AreaCana*DA381-'Fluxo de Caixa'!W387-'Fluxo de Caixa'!W389","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,368,0,{"$f":"D381","v":0},0,0,0,8.416611323133058E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5202769666194203E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0845402331552319E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0653879395489841E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1370230445825791E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8874021144270995E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7104231439440825E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4261750056777737E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5092570458903624E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3946307795727598E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6003449818981328E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9253860565837394E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1157699465507881E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9188384077781277E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.303648048146389E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3655115372693494E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1941884710156528E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5651202978151968E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10311158661424716,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12981177250849668,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY382*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB382*AreaCana*DA382-'Fluxo de Caixa'!W388-'Fluxo de Caixa'!W390","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,372,0,{"$f":"D385","v":0},0,0,0,-5.5546754058465223E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9946052973106385E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9934375456824089E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2454165059287288E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.564978105105766E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.840270825593354E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.882097127915896E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10390121759983309,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0672153789942422E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4551197454694574E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7488756737834505E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7370094494929354E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7356639657041981E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7285298375845598E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0643250862889207E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9887053113646997E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10454441888872877,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9482798138445722E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0151955008855649E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0650962376999949E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY386*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB386*AreaCana*DA386-'Fluxo de Caixa'!W392-'Fluxo de Caixa'!W394","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,375,0,{"$f":"D388","v":0},0,0,0,4.5954853444924504E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1214888722117971E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.894582778831962E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7247598257698665E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2603948991764067E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9048315285125E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11598012442669811,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12731607998254368,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4932563472548458E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0028798695424009E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8826556274496899E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9645974200765221E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9041051933804192E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3956481127700329E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.29370091969519E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7495880463976197E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6089606672894924E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6784369968625981E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3566608268454103E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2905986617932227E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY389*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB389*AreaCana*DA389-'Fluxo de Caixa'!W395-'Fluxo de Caixa'!W397","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,379,0,{"$f":"D392","v":0},0,0,0,-7.7170319063517567E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0996851351568557E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3695680604160309E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9768940876609701E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6366288164358092E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11061097263514746,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2988352130048325E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5828501359059877E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1909918251777084E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.905964377359886E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7561746700720644E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0970730256110817E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8841826732483734E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8271029402333847E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10046563484453272,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3121794623542251E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0146283031933057E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2677999230379613E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0542426765264393E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4017769135520658E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY393*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB393*AreaCana*DA393-'Fluxo de Caixa'!W399-'Fluxo de Caixa'!W401","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,382,0,{"$f":"D395","v":0},0,0,0,-4.5583857643996813E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.332963398438805E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.337616798503054E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9226800105665837E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4387079655642982E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1611609585098585E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9003289945216359E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2789063078473222E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5691913188187179E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4101434489929141E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7555550915186541E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1415224173292622E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3067571229353192E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2091358416242324E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0446883099433921E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7298733906352743E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0267767388126915E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3047710076825653E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5260859902910381E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9340298654409959E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY396*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB396*AreaCana*DA396-'Fluxo de Caixa'!W402-'Fluxo de Caixa'!W404","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,384,0,{"$f":"D397","v":0},0,0,0,6.2095014048363768E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K398*AreaCana*J398","v":{"$error":"#DIV/0!"}},3.602988431927992E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P398*AreaCana*O398","v":{"$error":"#DIV/0!"}},-5.2214671054242488E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U398*AreaCana*T398","v":{"$error":"#DIV/0!"}},-5.8626068812613834E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z398*AreaCana*Y398","v":{"$error":"#DIV/0!"}},-0.11132854472469549,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE398*AreaCana*AD398","v":{"$error":"#DIV/0!"}},-2.508566606464618E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ398*AreaCana*AI398","v":{"$error":"#DIV/0!"}},5.2832060269694996E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO398*AreaCana*AN398","v":{"$error":"#DIV/0!"}},3.5816368494760949E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT398*AreaCana*AS398","v":{"$error":"#DIV/0!"}},0.15084465043599932,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY398*AreaCana*AX398","v":{"$error":"#DIV/0!"}},-1.4030553691075375E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD398*AreaCana*BC398","v":{"$error":"#DIV/0!"}},0.12959001127966124,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI398*AreaCana*BH398","v":{"$error":"#DIV/0!"}},-7.1028503534518173E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN398*AreaCana*BM398","v":{"$error":"#DIV/0!"}},-2.4860492845974472E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS398*AreaCana*BR398","v":{"$error":"#DIV/0!"}},2.1537195486561328E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX398*AreaCana*BW398","v":{"$error":"#DIV/0!"}},3.1245385419248799E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC398*AreaCana*CB398","v":{"$error":"#DIV/0!"}},-0.13414650146923637,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH398*AreaCana*CG398","v":{"$error":"#DIV/0!"}},-3.8196249613890294E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM398*AreaCana*CL398","v":{"$error":"#DIV/0!"}},-4.3953054594590639E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR398*AreaCana*CQ398","v":{"$error":"#DIV/0!"}},6.8410483653581697E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW398*AreaCana*CV398","v":{"$error":"#DIV/0!"}},8.4597211106946665E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY398*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB398*AreaCana*DA398-'Fluxo de Caixa'!W404-'Fluxo de Caixa'!W406","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,385,0,{"$f":"D398","v":0},0,0,0,1.6751903179060494E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5974267393732419E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4925856644928075E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9151062078841741E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6583085861917347E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.008193321386403E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0103808746585904E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8512538579931124E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4506189574390719E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0439216812566083E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.066386778376743E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3910416158181415E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.52043350415424E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0882414539691217E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9424943275455106E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8197395082301811E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.116337939720482E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2563534423285629E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1132039623461319E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3645841579685848E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY399*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB399*AreaCana*DA399-'Fluxo de Caixa'!W405-'Fluxo de Caixa'!W407","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EG399,$EH$11,$EH$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,388,0,{"$f":"D401","v":0},0,0,0,-5.6965487915806433E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2623914683881216E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4734429653014771E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3544445091786138E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7974796388325363E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3168082011303057E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6194003226393699E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1597005315530836E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5493708047638039E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6452307092766856E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2377939037778738E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1317677048471923E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8822026212394471E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1095284665119573E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0379765675615171E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7090277994026312E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4384103868315076E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7256149100590792E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3950642748837049E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4845305190147098E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY402*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB402*AreaCana*DA402-'Fluxo de Caixa'!W408-'Fluxo de Caixa'!W410","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,392,0,{"$f":"D405","v":0},0,0,0,4.5330244118415951E-4,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1079438770289178E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1154523398938641E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1561586406237675E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2618296083111718E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4933052626768999E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6976905322426725E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3686336674340796E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7359149131652394E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5642180525240405E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0535569295534937E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1360242923840707E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.148132030345769E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.540305094447917E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9787793042982118E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8436370436142704E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.418713037924064E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12496657349466021,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11782123643400132,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6237516449846139E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY406*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB406*AreaCana*DA406-'Fluxo de Caixa'!W412-'Fluxo de Caixa'!W414","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,395,0,{"$f":"D408","v":0},0,0,0,-2.0304838394790831E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8102111388212331E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4269021275270857E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1258947885140621E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2581517742179614E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6167231442997947E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10970105024523517,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5597490087294881E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.743393564608756E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.784069574362032E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.139248635571476E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3164101216161902E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4063978120147519E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3703410126855693E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3754734546041276E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.458641022846504E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12992979281863609,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3206229785923878E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2610464712888291E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9809314070481787E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY409*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB409*AreaCana*DA409-'Fluxo de Caixa'!W415-'Fluxo de Caixa'!W417","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,397,0,{"$f":"D410","v":0},0,0,0,-6.9274220087800736E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6393051435261067E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7268015398702179E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0244775939404372E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9419699515733202E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1075065741563647E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2231607121605397E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1920984246466966E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9730918457637381E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1470918971178802E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1388704079731051E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.198351372777057E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6944796599509768E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.857019256366765E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3856169980315509E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1103504591619819E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9667262333642067E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8771742544933068E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2783044504333102E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2219080593055328E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY411*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB411*AreaCana*DA411-'Fluxo de Caixa'!W417-'Fluxo de Caixa'!W419","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,401,0,{"$f":"D414","v":0},0,0,0,3.4317690983907918E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.393392864257772E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5861870625545594E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2077784476622977E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8941442003982644E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8023277110036358E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2039237897600689E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7118608646288642E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8199202200999689E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3533856043172647E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2601374837528567E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10512853839275944,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4374547932691326E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.146976012102579E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.386171797708309E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1861947475904801E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0671683484822816E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1527618350657187E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8274398265970743E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.138367826788843E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY415*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB415*AreaCana*DA415-'Fluxo de Caixa'!W421-'Fluxo de Caixa'!W423","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,404,0,{"$f":"D417","v":0},0,0,0,9.2113798252503737E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4099885651036372E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7385414745853378E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5585302853760261E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2123508577895529E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0890976276641582E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5316209730579311E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5882711920874971E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1998215573407031E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3648246608807671E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7289672096768096E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7506043595725155E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.010399139281256E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2224750053718038E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6116026563189097E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.564044068342305E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0076430226670373E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5732229658374104E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4168526750917879E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3416344432592462E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY418*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB418*AreaCana*DA418-'Fluxo de Caixa'!W424-'Fluxo de Caixa'!W426","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,407,0,{"$f":"D420","v":0},0,0,0,6.5771578007647073E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3226361519348155E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.03806411744099E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1848666655238909E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2023465663544517E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.174379365766727E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1036054306651107E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1516496957516901E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4621648174328972E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9786177317912504E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6740885632316033E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9104954319346064E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11115417695637399,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4365290201609811E-4,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6761043251668682E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2506684148951316E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9909628294048481E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9395368854820721E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2946759389320868E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7844316222131383E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY421*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB421*AreaCana*DA421-'Fluxo de Caixa'!W427-'Fluxo de Caixa'!W429","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,408,0,{"$f":"D421","v":0},0,0,0,6.531536326778443E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5340873586843239E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1078936150511996E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2015661216328596E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14484484100703243,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8842799022296151E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0144369852511498E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3725980156680598E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6433773806982279E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8317138755733734E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5843062289399607E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6539269853892213E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3445819966791489E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6281931580414872E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.941375681949556E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6951656400024116E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9830270410333638E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9377138237905838E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4293578515884493E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0093490562690261E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY422*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB422*AreaCana*DA422-'Fluxo de Caixa'!W428-'Fluxo de Caixa'!W430","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,412,0,{"$f":"D425","v":0},0,0,0,-8.587824042202187E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2278610509927022E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5696034636642876E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4163459159986599E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7477091398538347E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7483406498919496E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1794748673463009E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8814876531540321E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8946226179260692E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11283590633594485,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3476572377989329E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2713053861981194E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0556339373203505E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7369718442589669E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6673934544897684E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3603029658952646E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1154342999517099E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0221896159467702E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9476787623883243E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0830606446432584E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY426*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB426*AreaCana*DA426-'Fluxo de Caixa'!W432-'Fluxo de Caixa'!W434","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,414,0,{"$f":"D427","v":0},0,0,0,6.8889394880112614E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1267642807816383E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.173270157810659E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4133342563766544E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1904389752602075E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14123524116093245,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6250438462275115E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3432052235660842E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2261934095818516E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0862497747057075E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4693417485175406E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1225981095047084E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1345355887553676E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.557543998196432E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1428869249151472E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3257990820017456E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4159667903033185E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5439159416371874E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9605600603095982E-4,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9899422092246075E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY428*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB428*AreaCana*DA428-'Fluxo de Caixa'!W434-'Fluxo de Caixa'!W436","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,417,0,{"$f":"D430","v":0},0,0,0,-3.3677319740378934E-4,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8401495288858485E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4204103460294915E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1769108357858566E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2865528676970058E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5546437811479322E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2583785265397734E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5079219645955934E-4,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1511377229459706E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5401886327359554E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8536646833802498E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9322688053428332E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5648118743790281E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9141077540955988E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2760168279236183E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.170885102537533E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1720530284440749E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1126502347901125E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8494966081859016E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1672988414105207E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY431*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB431*AreaCana*DA431-'Fluxo de Caixa'!W437-'Fluxo de Caixa'!W439","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,420,0,{"$f":"D433","v":0},0,0,0,-4.357486331680871E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8774861987518823E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6426238235509824E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6462321300596343E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0602991281454342E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4567994393641893E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0607145781795328E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1570981626299088E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5514199910988474E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4521444260788085E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7583752586818774E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0097739929153114E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1729256923698894E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8468942744960946E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7167586477723248E-4,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8822625676296055E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1495001900625612E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6696659807195698E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5080405719524936E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12790113207575354,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY434*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB434*AreaCana*DA434-'Fluxo de Caixa'!W440-'Fluxo de Caixa'!W442","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,424,0,{"$f":"D437","v":0},0,0,0,-1.1034421504989822E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8648414868000976E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4075087204090729E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4647401000825498E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1664300153847231E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6962053369152307E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.770647356642595E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13991867301412383,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4261828071684342E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3980954251052134E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6890315238850875E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7399550744783738E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4169257139987247E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11171777241947621,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12470297093157157,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.919817960385673E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8886829433636363E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7449408210904447E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5892112325180532E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.280904090282673E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY438*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB438*AreaCana*DA438-'Fluxo de Caixa'!W444-'Fluxo de Caixa'!W446","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,425,0,{"$f":"D438","v":0},0,0,0,-5.0279570807600961E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6106261204456289E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3662489769560252E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4526071303935756E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0154214688397E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10134650166889685,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1566245086905233E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.646869482732006E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4089122909536183E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6041084803587132E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6657570209759107E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.969490457282343E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3407913612159676E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10696443508952248,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8531063678577882E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1101010630064885E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9953003205929194E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9629268575322288E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8343823950419892E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4056995057618999E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY439*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB439*AreaCana*DA439-'Fluxo de Caixa'!W445-'Fluxo de Caixa'!W447","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,429,0,{"$f":"D442","v":0},0,0,0,-7.2643707816360772E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8336934431205928E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8886526611154578E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0338080528384966E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0529120829238474E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3970748114554281E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5426203362076303E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1677965404217884E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10904019297285789,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6311752663802266E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9642738628660145E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0732095439963616E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1162661673545229E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1885599447162927E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3501633584822071E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11636861871381056,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2193328097443416E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7295827664133163E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5902716145315118E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11857605809198717,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY443*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB443*AreaCana*DA443-'Fluxo de Caixa'!W449-'Fluxo de Caixa'!W451","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,430,0,{"$f":"D443","v":0},0,0,0,-5.3332653103557101E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0246200552228314E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7031144384369175E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4744941918435875E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8663649829524016E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0097661344096279E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5892971731678973E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5540176248622637E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3061671972834901E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7851132173341772E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2416215714602322E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9252714088594954E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4613894326780145E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4208595485732911E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5128314481617948E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10309537268433483,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0500347849029533E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11779295565486804,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7357426143152933E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9592841322747836E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY444*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB444*AreaCana*DA444-'Fluxo de Caixa'!W450-'Fluxo de Caixa'!W452","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,433,0,{"$f":"D446","v":0},0,0,0,-6.8855644325837989E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6213557965348648E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4521054054155688E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.468993157284447E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5255662994910549E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3665088070112145E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.634076706090965E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2287682575129475E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8038866755884487E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8218021162419314E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11036490555851228,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8776536945145423E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9299062950442625E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6037836291625349E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1340051603251753E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3737746884257944E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5243832429632276E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0762327705731959E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0530326521396611E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6370175089813032E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY447*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB447*AreaCana*DA447-'Fluxo de Caixa'!W453-'Fluxo de Caixa'!W455","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,437,0,{"$f":"D450","v":0},0,0,0,4.1292803001475552E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1248663572178854E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0611629638039013E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9063695086897343E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4765682608983013E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9022033104907247E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6509461509985678E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5119497623394848E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1271353463685891E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6988533615462082E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1045127918080638,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8605652669492699E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4619868694275642E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1499498230584145E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.93037692664693E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2273539032115692E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4099201521546532E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5838637379884E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4830009410361918E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6692400415033367E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY451*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB451*AreaCana*DA451-'Fluxo de Caixa'!W457-'Fluxo de Caixa'!W459","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,440,0,{"$f":"D453","v":0},0,0,0,-5.8085412795004482E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6110259654574436E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9851765040849064E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7762420924662161E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9808916240569061E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5081150483817614E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0416005438223032E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5695914335347252E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8335895098084846E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6209432158344846E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8115039267345018E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.91269165567723E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0508450200921984E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3010255385356381E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9931643785158216E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6669185781651263E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1588765531334169E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2127889783712282E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7470499724062886E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.996971695986686E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY454*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB454*AreaCana*DA454-'Fluxo de Caixa'!W460-'Fluxo de Caixa'!W462","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,442,0,{"$f":"D455","v":0},0,0,0,6.334576468352994E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.941479986539736E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8637873192546237E-4,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.375491883828997E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7608262237065533E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5939287312570693E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8775831388110439E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.851489338973295E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0012608033135443E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3946312867732279E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5757536849871095E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.79292832894926E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6256219043446154E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6734725813473041E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6003352009153108E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0458763367455277E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2624450434024148E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5913688663812899E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1489790907870679E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6044263139437444E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY456*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB456*AreaCana*DA456-'Fluxo de Caixa'!W462-'Fluxo de Caixa'!W464","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,446,0,{"$f":"D459","v":0},0,0,0,1.5477665720123867E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2470792944625052E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3027223507090442E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9061205823522132E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.820016551170156E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10588571200280679,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6639943178925346E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6355165894888484E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0511082684306591E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.946785116275814E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0598564140056889E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9024359663838292E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.591746086986295E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8843005930342121E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9051482966280123E-4,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7818114564343835E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.11593703801453E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5549246280605007E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9934356007367845E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7383710421224271E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY460*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB460*AreaCana*DA460-'Fluxo de Caixa'!W466-'Fluxo de Caixa'!W468","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,449,0,{"$f":"D462","v":0},0,0,0,-0.1198782595720117,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3266661362491672E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7232268162574785E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10389360704614573,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9547043923231375E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3806385060000848E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5728077905714957E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8317191557301342E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5606690065223131E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1014331229137997E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8465215146803684E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1747942088444802E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4849112088695837E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0440546787360206E-4,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0292260692968637E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5102148512480654E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0255725849705787E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1081162495446484E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3202592191340531E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4446987467382436E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY463*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB463*AreaCana*DA463-'Fluxo de Caixa'!W469-'Fluxo de Caixa'!W471","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EG463,$EH$11,$EH$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,450,{"$f":"$C$14","v":0},{"$f":"D463","v":0},0,0,0,{"$f":"_xlfn.NORM.INV(RAND(),H$14,$B$2)","v":2.5531162088144557E-2},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),J$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),K$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),M$14,$B$2)","v":-4.8338965239872418E-2},{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),O$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),P$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),R$14,$B$2)","v":4.404888777838783E-3},{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),T$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),U$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),W$14,$B$2)","v":2.8634559425307241E-2},{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),Y$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),Z$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AB$14,$B$2)","v":0.1213839646137656},{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AD$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AE$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AG$14,$B$2)","v":6.4939968332092771E-2},{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AI$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AJ$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AL$14,$B$2)","v":-1.6305876243542013E-2},{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AN$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AO$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AQ$14,$B$2)","v":-2.2041347380393261E-2},{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AS$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AT$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AV$14,$B$2)","v":-1.9614649498081227E-2},{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AX$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AY$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BA$14,$B$2)","v":-8.4784479018099757E-3},{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BC$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BD$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BF$14,$B$2)","v":-2.5154303006770063E-2},{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BH$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BI$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BK$14,$B$2)","v":-6.2694192125481954E-2},{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BM$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BN$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BP$14,$B$2)","v":-2.6155654083464156E-2},{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BR$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BS$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BU$14,$B$2)","v":4.5682325497796238E-2},{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BW$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BX$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BZ$14,$B$2)","v":8.8475883928867849E-2},{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CB$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CC$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CE$14,$B$2)","v":3.5971648605152215E-2},{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CG$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CH$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CJ$14,$B$2)","v":7.5802701330436262E-2},{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CL$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CM$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CO$14,$B$2)","v":2.6116128888870136E-2},{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CQ$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CR$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CT$14,$B$2)","v":-1.9459723782665382E-2},{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CV$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CW$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CY$14,$B$2)","v":5.5058844387897807E-2},{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY464*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),DA$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),DB$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"DB464*AreaCana*DA464-'Fluxo de Caixa'!W470-'Fluxo de Caixa'!W472","v":{"$error":"#DIV/0!"}},{"$f":"G464-D464","v":0},{"$f":"L464-I464","v":{"$error":"#DIV/0!"}},{"$f":"Q464-N464","v":{"$error":"#DIV/0!"}},{"$f":"V464-S464","v":{"$error":"#DIV/0!"}},{"$f":"AA464-X464","v":{"$error":"#DIV/0!"}},{"$f":"AF464-AC464","v":{"$error":"#DIV/0!"}},{"$f":"AK464-AH464","v":{"$error":"#DIV/0!"}},{"$f":"AP464-AM464","v":{"$error":"#DIV/0!"}},{"$f":"AU464-AR464","v":{"$error":"#DIV/0!"}},{"$f":"AZ464-AW464","v":{"$error":"#DIV/0!"}},{"$f":"BE464-BB464","v":{"$error":"#DIV/0!"}},{"$f":"BJ464-BG464","v":{"$error":"#DIV/0!"}},{"$f":"BO464-BL464","v":{"$error":"#DIV/0!"}},{"$f":"BT464-BQ464","v":{"$error":"#DIV/0!"}},{"$f":"BY464-BV464","v":{"$error":"#DIV/0!"}},{"$f":"CD464-CA464","v":{"$error":"#DIV/0!"}},{"$f":"CI464-CF464","v":{"$error":"#DIV/0!"}},{"$f":"CN464-CK464","v":{"$error":"#DIV/0!"}},{"$f":"CS464-CP464","v":{"$error":"#DIV/0!"}},{"$f":"CX464-CU464","v":{"$error":"#DIV/0!"}},{"$f":"DC464-CZ464","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD464:DX464)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY464,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EC464,$ED$11,$ED$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EE464,$EF$11,$EF$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,453,0,{"$f":"D466","v":0},0,0,0,1.4229959501052838E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.890130392469693E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6677048842199922E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.15079592712785606,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9332736461040891E-4,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8724536157787903E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6578109128406526E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1079859343091027E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7801926082759338E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4929810649176846E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.90903055489969E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1258714033079768E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.338098060814402E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4569828789206108E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.42486383762584E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.38481298648524E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5866870446509375E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3970441935794916E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3608042698319661E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12282495622641017,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY467*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB467*AreaCana*DA467-'Fluxo de Caixa'!W473-'Fluxo de Caixa'!W475","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,457,0,{"$f":"D470","v":0},0,0,0,-1.7882219768247776E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.228004318532499E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3713943871575514E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3208145411218451E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4256682159363628E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4155995044526445E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1252790539996063E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4577848774936405E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10300580953185584,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3155650602376133E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7859898555898717E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2508895737656908E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6418813413059768E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9003487783237201E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6083456008949908E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3610444584604913E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1788831945049841E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3264660954653225E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5089110281267356E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6501506026999232E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY471*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB471*AreaCana*DA471-'Fluxo de Caixa'!W477-'Fluxo de Caixa'!W479","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,459,0,{"$f":"D472","v":0},0,0,0,-5.523083392451747E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8630236457510397E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9217034553375493E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1935538643069516E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4080903999176938E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1120706863527501,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0827869881236524E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.477327982453299E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3832171501098758E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.419895423017569E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7795617588036539E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.15310719163588973,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3663646493295979E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1029254134064252E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2530610112496083E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5143707258005735E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0187256262880052E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3441742822590966E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9389993569786137E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.018613226413457E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY473*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB473*AreaCana*DA473-'Fluxo de Caixa'!W479-'Fluxo de Caixa'!W481","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,462,0,{"$f":"D475","v":0},0,0,0,5.4962617802217319E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4609890166493419E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3038881870174688E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3834224657587317E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2598674491821337E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7019426944841134E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.88671088863303E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2507611321090354E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6522114698813723E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7298411968907508E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8900582535024795E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7829510884180548E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0513933736345936E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2777561190271664E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8077892031525215E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5964653098798799E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1711384001843354E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12351439838061026,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1147134412324464E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5685182227570227E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY476*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB476*AreaCana*DA476-'Fluxo de Caixa'!W482-'Fluxo de Caixa'!W484","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,465,0,{"$f":"D478","v":0},0,0,0,-3.1893606365351365E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8109096252945942E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3864847470386948E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.222037107047903E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3874175519882706E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9887338892684324E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.33021308055534E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.561682773983625E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5579277617675051E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2277002722356542E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4145574153382234E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3248329841636862E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2865147821083947E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5924684665690282E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4100461601683421E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0794959456565131E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10701788503259234,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.913800154786269E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0560265628642355E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0671638167032533E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY479*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB479*AreaCana*DA479-'Fluxo de Caixa'!W485-'Fluxo de Caixa'!W487","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,469,0,{"$f":"D482","v":0},0,0,0,2.2483416598843255E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8115166208023269E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1732612799123899E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7162455803036437E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.816253617608902E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8268831249085746E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3147004653344367E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5239573855434488E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8829258449823703E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.999217592894016E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6951449822292341E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9940574459147841E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9145168662033798E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0883281837912163E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1385176172861506E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10119837838439635,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5151903744353942E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2872202467915235E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9192634212426103E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7705545195901537E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY483*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB483*AreaCana*DA483-'Fluxo de Caixa'!W489-'Fluxo de Caixa'!W491","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,470,0,{"$f":"D483","v":0},0,0,0,7.4222405714864867E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0897137159002613E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3752850732630113E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0034337137233502E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4634372981337955E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4823109467528841E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.537882582784556E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2794130690309911E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.312445834656096E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5545426449648353E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9165583852914573E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6354506509277285E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3747026607114905E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.537510927249078E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3256862770056107E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9535672703581232E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0988644952012367E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4223679904686442E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5154730656451578E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.306761426388566E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY484*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB484*AreaCana*DA484-'Fluxo de Caixa'!W490-'Fluxo de Caixa'!W492","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,472,0,{"$f":"D485","v":0},0,0,0,-3.9306930230008641E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2708074343077373E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7936025754549767E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11764717945651987,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6222107362400111E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6621501945488205E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0986548966322633E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0270040663400146E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4159780713687918E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4184475689310448E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8750694024064667E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1128370182312789E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0335218182582259E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1639483619979391E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0166549430134032E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1114178337946484E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0346035821621079E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9946591027513793E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8343681975170489E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5846167883629531E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY486*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB486*AreaCana*DA486-'Fluxo de Caixa'!W492-'Fluxo de Caixa'!W494","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,475,0,{"$f":"D488","v":0},0,0,0,1.5302546957224239E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7539202845049592E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1531257739714642E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8808801601736689E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1041798157426819E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1700525598221722E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0794755647071829E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.622842359085663E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0568059057353063E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9695262668092677E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6630165339389373E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1883040373482256E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4543044814767445E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4333734230485424E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2988786569960421E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.676651603391066E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0502410949206273E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2308652512229256E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8436663896309358E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3587198329871056E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY489*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB489*AreaCana*DA489-'Fluxo de Caixa'!W495-'Fluxo de Caixa'!W497","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,478,0,{"$f":"D491","v":0},0,0,0,5.2757403252669359E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0275062888405704E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4264829322140346E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4552255636238976E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7481133501278758E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0852943323397259E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7064397769835086E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0040150431387236E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6825565866289572E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1142921586795395E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7095818655940829E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2505954929796742E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.656611906744342E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0627595703896616E-4,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1818640800167524E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8181020032389492E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4700321937045191E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0911293214931841E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1275000373647643E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0980839153609276E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY492*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB492*AreaCana*DA492-'Fluxo de Caixa'!W498-'Fluxo de Caixa'!W500","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,482,0,{"$f":"D495","v":0},0,0,0,4.9048251258568959E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5435497329484687E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3905587943909554E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3904928451727878E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4952202133908987E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1781411150673059E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5769938224151143E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3159334215445728E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6198321331681801E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2287574038866381E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3944277111786226E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.16168044673355633,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6817783704170027E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14089861054379071,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2956272141174014E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7532916722888561E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2767383133918561E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12212141219454738,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2807738122676942E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7955851420089999E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY496*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB496*AreaCana*DA496-'Fluxo de Caixa'!W502-'Fluxo de Caixa'!W504","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,485,0,{"$f":"D498","v":0},0,0,0,5.127318406555207E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8729295345873026E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5289744047161178E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6727840689315752E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3735801803312429E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6843035180632266E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1504597363497518E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9424596574740275E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0435736151600046E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4624890528280224E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8588301807379433E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8418690276994765E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5044193097152592E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3985064743618127E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8564177448435925E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3161834318418053E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7637715755910406E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1820509404593343E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2058029417791997E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5889991486896553E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY499*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB499*AreaCana*DA499-'Fluxo de Caixa'!W505-'Fluxo de Caixa'!W507","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,487,0,{"$f":"D500","v":0},0,0,0,-2.343474985462831E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4492677558960808E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2513202279991188E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2396681064089246E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4107016503173042E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13978246278305151,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11337066070313867,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7288652598397238E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11642119398331893,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3102466913128875E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0837500195286626E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1744840764638382E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3321636562836175E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1930808477568298E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4763647681213866E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9220171915525383E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4804724036588364E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7637779377589131E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10815606729329562,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7388891563649648E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY501*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB501*AreaCana*DA501-'Fluxo de Caixa'!W507-'Fluxo de Caixa'!W509","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,491,0,{"$f":"D504","v":0},0,0,0,8.0156307748614514E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4344534953941877E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4112105497173576E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6391393256881509E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.859416520686659E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1970831165323013E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8656591442088595E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5292485190261071E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3356834935585724E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0667778475363675E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.106223254703238E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4804790083712246E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3142285304102415E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2744392996089355E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8676005556019271E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8133723421379874E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7083691179478793E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8185926494646647E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5594760253393554E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3603426201786121E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY505*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB505*AreaCana*DA505-'Fluxo de Caixa'!W511-'Fluxo de Caixa'!W513","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,494,0,{"$f":"D507","v":0},0,0,0,-1.1210863677821132E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2425658198773332E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6474254496717308E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9066931676606201E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9457507623306243E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6997453887985927E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1463295950593129E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8954206251497116E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8749054537773291E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8654964519611347E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7603736714463319E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6365068916122071E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5690084674217344E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7166089375317174E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9227139413928339E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3405457938498095E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.740618706124678E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8987462853580032E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0304796835802385E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3301308848750598E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY508*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB508*AreaCana*DA508-'Fluxo de Caixa'!W514-'Fluxo de Caixa'!W516","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,495,0,{"$f":"D508","v":0},0,0,0,1.2409885847673415E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.348745328381302E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8179601014753733E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3503319286836498E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3358283741947018E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3240750978408969E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7068746294137744E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0117594724532368E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8197807148065601E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8425663676437465E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9500109133022214E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2885594272199195E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1589437320238707E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3892465216330124E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1659411917791994E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2098204869994485E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4982534699500212E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8743726683954498E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2067795420234171E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8598371261343702E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY509*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB509*AreaCana*DA509-'Fluxo de Caixa'!W515-'Fluxo de Caixa'!W517","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,498,0,{"$f":"D511","v":0},0,0,0,-5.2889343235796209E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4009022116714963E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8429943805080209E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2233197499557712E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13423993529696687,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3186504883755878E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1464368077886674E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.672196661504975E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7252897646582628E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.226768424941649E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9315273903657886E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2239970285981843E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9648261495529358E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7144375669519343E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4504751988220193E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0796044030567451E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3584515008807624E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4857309805497278E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0928399036607289E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2322588804777747E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY512*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB512*AreaCana*DA512-'Fluxo de Caixa'!W518-'Fluxo de Caixa'!W520","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,500,0,{"$f":"D513","v":0},0,0,0,-1.2067693350162252E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6358326541732977E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.095463739273477E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8996789132263625E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4604284681143838E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9150338562601132E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8988403575298256E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1566141240423876E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9498656205127644E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5574308212397884E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8079142165093734E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0655074328333085E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6517015352873368E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1693660353541332E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9750806242722168E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7356024693889031E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.914991333064063E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9859080513647069E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2721262543784093E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5837231208684646E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY514*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB514*AreaCana*DA514-'Fluxo de Caixa'!W520-'Fluxo de Caixa'!W522","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,504,0,{"$f":"D517","v":0},0,0,0,1.6740748681058012E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.017113581793302E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1916448676589397E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1937442567262309E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7678861221213943E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6879175244440939E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2005722770427062E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0911738604219458E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.574293535168567E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10509845085585204,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9258428256084686E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10326972602540375,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6288919698894308E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0188213555440765E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0105640680142613E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10421250012178264,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2241739226426831E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0076599857511633E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6136993115043614E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3634592396761536E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY518*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB518*AreaCana*DA518-'Fluxo de Caixa'!W524-'Fluxo de Caixa'!W526","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,507,0,{"$f":"D520","v":0},0,0,0,-9.9820741212791872E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6970095315142012E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3643715549217076E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6491429043056119E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1383641516248161E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1756324380977672E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4740885898947711E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1146548703946732E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8032127124795144E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1225181062847574E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0110640072533338E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7733364377806915E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9073052638074731E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4633040846367218E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8818577144962889E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8545720980486317E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1149647560129507E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6878850371505295E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5572971879164944E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9694520100239575E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY521*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB521*AreaCana*DA521-'Fluxo de Caixa'!W527-'Fluxo de Caixa'!W529","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,511,0,{"$f":"D524","v":0},0,0,0,-5.0534071349677648E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0274595087064332E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.907865009501309E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4206889581236338E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2585060546751372E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6874922271469009E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8027876196721011E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8120699008992065E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0068775909501836E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0038561931822154E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3200651595113187E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6782096949953646E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.626909796535368E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12482834727641369,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0783436748452495E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8536589102084393E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3109164900537694E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5447553747437088E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0882539079035355E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4461382045940852E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY525*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB525*AreaCana*DA525-'Fluxo de Caixa'!W531-'Fluxo de Caixa'!W533","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,513,0,{"$f":"D526","v":0},0,0,0,9.3240264183214294E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3730174425994213E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4444638731239175E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7134805721161941E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5475464574796584E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2466696503031813E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4306425986492641E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0915619028732002E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.081883571903288E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7072368315307195E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5194161087915508E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5274135906728976E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.543647052371932E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6643468230384287E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2481341434920714E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5467555574669266E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2184042316659084E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6583960720716607E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6309734582479027E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6822289496191013E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY527*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB527*AreaCana*DA527-'Fluxo de Caixa'!W533-'Fluxo de Caixa'!W535","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EG527,$EH$11,$EH$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,516,0,{"$f":"D529","v":0},0,0,0,4.0313032217629982E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0573510918045485E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2945662853343352E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3971079319807339E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3445020528225004E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11136215128812486,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.004301532580873E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9021816910168524E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3421810024476377E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.893588016035616E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0184322227229322E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2558313597452734E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8601587212945769E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1150642537692936E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3555626792151978E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3022883213155917E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8109939124639246E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7854524681130474E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4228345931138826E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8168690025068001E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY530*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB530*AreaCana*DA530-'Fluxo de Caixa'!W536-'Fluxo de Caixa'!W538","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,517,0,{"$f":"D530","v":0},0,0,0,-8.9998954867606659E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0164984967765688E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0425358580881856E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3362303263350728E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7827646844370486E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9309663696744908E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.416973747794022E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0310102818089665E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4768634544788598E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.15970334082961E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2896785570088687E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1166118134538534E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0756455809388256E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2326603054597843E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0963540331934412E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5917949228137207E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8994451778857911E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0364547388223197E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2640136787082199E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2074840338903864E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY531*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB531*AreaCana*DA531-'Fluxo de Caixa'!W537-'Fluxo de Caixa'!W539","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,520,0,{"$f":"D533","v":0},0,0,0,-3.4680881623347107E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6511781535853081E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12047142735145459,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2365506285130818E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3631481272422309E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0259581098948763E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2024893083584229E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8347650582158632E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0011742432715084E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1175150061048242E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5161068187727908E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3964991456147411E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4934415523289997E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8372304974111796E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0497417386298405E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4537185621885113E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7102934855454407E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2698715186210424E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5849533993164452E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1431880461299561E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY534*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB534*AreaCana*DA534-'Fluxo de Caixa'!W540-'Fluxo de Caixa'!W542","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,523,0,{"$f":"D536","v":0},0,0,0,6.3134833695712459E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3982011643864555E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1068104652484815E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9707521075415533E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7275581683304252E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6927673957157488E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6683868256199855E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0511154512311192E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2789155210725356E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1451173456851078E-4,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2077515258945575E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7607535349926288E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9994960035675864E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9134270066996608E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7775537434336735E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9014230442666653E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7568248423798627E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4128765408532989E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5071808617356559E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0763797509756025E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY537*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB537*AreaCana*DA537-'Fluxo de Caixa'!W543-'Fluxo de Caixa'!W545","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,527,0,{"$f":"D540","v":0},0,0,0,-4.8647526180278296E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3461115470504486E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9579864002981476E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9460309182349053E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9392397498189363E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0958518628620469E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2484475648283361E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.505020601383755E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.448128120290281E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6860112295088793E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6419403276275146E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.002863842350017E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6580289224725706E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3649170944081067E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0395696984763305E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1379482658564276E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4327006071898561E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0800851742003076E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0140566335395161E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3058273485960916E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY541*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB541*AreaCana*DA541-'Fluxo de Caixa'!W547-'Fluxo de Caixa'!W549","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,530,0,{"$f":"D543","v":0},0,0,0,-5.638973595891799E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11846315541749342,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9625992545868219E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0507577673759139E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.316421684243734E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7715022609033376E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4910726974101478E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7500098775278169E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7949762713265648E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.331289930030975E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0038442593705503E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2126375342195005E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5592034958446766E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9019029059323705E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.15281406048741286,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0522436953494785E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1574272649994603E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.81928697407558E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5370032002576395E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.290366023992715E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY544*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB544*AreaCana*DA544-'Fluxo de Caixa'!W550-'Fluxo de Caixa'!W552","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,533,0,{"$f":"D546","v":0},0,0,0,1.8925672476987166E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0318632876389051E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4132982051808748E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11254141198496004,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5970089839296159E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2509038071668915E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9382114288338861E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8415768709268202E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5611260769410855E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1787676894691058E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7244174773976031E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0407788353421135E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2905744038877992E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6773477107615339E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1941511368140489E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2613166459258356E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3932146805060385E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4040435577132983E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8886556825926716E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5846986380815793E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY547*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB547*AreaCana*DA547-'Fluxo de Caixa'!W553-'Fluxo de Caixa'!W555","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,536,0,{"$f":"D549","v":0},0,0,0,1.7068997982787035E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3619139620345924E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6488050194495796E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9113043974086611E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.020610787884385E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.560254474011179E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1590831543459736E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8986640872072082E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0561950708990989E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.16385030173434659,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4429847423449984E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4954897704789469E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5768961012109433E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11692553477963125,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7860846449822851E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5731302722502089E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1247002505764954E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5499277813191482E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1389623920560623E-4,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3531116538981687E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY550*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB550*AreaCana*DA550-'Fluxo de Caixa'!W556-'Fluxo de Caixa'!W558","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,539,0,{"$f":"D552","v":0},0,0,0,3.1720858511695212E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4817260113891893E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5832265115509217E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8341459722420437E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3827323323917561E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4696211033088067E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3174401851049514E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0006237279920642E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6232056546309686E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.06163706059256E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4079330607130503E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1764174861921913E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2799775352026538E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9843151622689093E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8964490606811491E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.068114494590556E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7731908792163768E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7096471098491567E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5062083063284716E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8646798530541399E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY553*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB553*AreaCana*DA553-'Fluxo de Caixa'!W559-'Fluxo de Caixa'!W561","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,540,0,{"$f":"D553","v":0},0,0,0,-5.8653671332648295E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.172990880275665E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8100295418880895E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4338414827658726E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9715234044220873E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3165410642705643E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8284485219023167E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4619638446060461E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2682447366267291E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6224268796586915E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3469727103437081E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8708231865076916E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8017523423805615E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8617628158154974E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0818855228898096E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1891186077491476E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3953694257473103E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.316825934299877E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7164355539389871E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4655320442395429E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY554*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB554*AreaCana*DA554-'Fluxo de Caixa'!W560-'Fluxo de Caixa'!W562","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,543,0,{"$f":"D556","v":0},0,0,0,1.1410616739904688E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2259696183212221E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8274718286012095E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5607939166531429E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.621689340797583E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7110703769316405E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1199349728209975E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9882468148099634E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1261540963171022E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1782658351641955E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.623633539717758E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5401375655787323E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2449643269765649E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1612931094156483E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1458123215605672E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5966691894018203E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9281335857790929E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4284185588152634E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4435713955709571E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3849808746090573E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY557*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB557*AreaCana*DA557-'Fluxo de Caixa'!W563-'Fluxo de Caixa'!W565","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,546,0,{"$f":"D559","v":0},0,0,0,1.6930507183886959E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7421810374819469E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8023030665729303E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0323338062747136E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7587158555864686E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5454668647242044E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6456489178989786E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2001485180791542E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.77438605227388E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1660833189803092E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3668862573073063E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8617842435820972E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.210730833827319E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0885817373809507E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5376002536034149E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0391026969340409E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0689182346234013E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2617761391431104E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7232031461122264E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7021256726834005E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY560*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB560*AreaCana*DA560-'Fluxo de Caixa'!W566-'Fluxo de Caixa'!W568","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,549,0,{"$f":"D562","v":0},0,0,0,0.10045107441465766,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1454282815474927E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4532274102565848E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7595879727437184E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2048586143756233E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8747713236419701E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9054925912106367E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6896900443475282E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1579914270070161,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0654832109757295E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5387358315248329E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2539320619616713E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.214826616203085E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2968794066859243E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6046856239971711E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.45009796315775E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2919427703601148E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6299501406006892E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1647459338103006E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8005431121835473E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY563*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB563*AreaCana*DA563-'Fluxo de Caixa'!W569-'Fluxo de Caixa'!W571","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,552,0,{"$f":"D565","v":0},0,0,0,-4.1560902939301633E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6632255821530649E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0322193830158356E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6896763289047232E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2173697248747526E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2041135397485993E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5754159334862894E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5297801264647627E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9556722928847153E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12148975025510117,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2387235853053804E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5039041753179967E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9911517754973688E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9333114258804804E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2736813160090742E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5084659418575201E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4806336634011202E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6052268834011342E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3083145807928907E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6276542631713902E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY566*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB566*AreaCana*DA566-'Fluxo de Caixa'!W572-'Fluxo de Caixa'!W574","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,556,0,{"$f":"D569","v":0},0,0,0,0.10696685884207384,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4110252599912358E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0197641632967717E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0411601925705364E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1730041224563862E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4011653234955719E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1214472303044404E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5967412193590116E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.60712065477745E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8077698062777467E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7401605804651671E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2404069178454569E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8555202245701978E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3031011700437089E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2025662690231379E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2734087564817725E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4258102760083466E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10806503813069797,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2318389478572453E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9188513044668862E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY570*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB570*AreaCana*DA570-'Fluxo de Caixa'!W576-'Fluxo de Caixa'!W578","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,558,0,{"$f":"D571","v":0},0,0,0,1.6730985763840474E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9236357882101033E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6895337250501892E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5939364294825407E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9109894513112233E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7182308288041279E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10662347863072823,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1378399156246177E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7337084676315054E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3102963010196544E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0978184345125792E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9297261232969641E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.93603655654352E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0268401463885658E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0524205670219216E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3192080578132249E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8578044489476126E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8000361913637996E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1927575502978767E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5706548298283175E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY572*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB572*AreaCana*DA572-'Fluxo de Caixa'!W578-'Fluxo de Caixa'!W580","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,561,0,{"$f":"D574","v":0},0,0,0,2.5153363408390497E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8145060542036061E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2999918952376606E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4128593199891314E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.823305185116487E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.210859432259511E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8157216613506691E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4060440986758691E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12835275604848109,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6969513815651991E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8332295837690507E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8439461699796107E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4807353019939218E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4720669906840239E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2468866474515816E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0196558590839015E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3668039881690404E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7275872206213824E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8063184560121193E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1103871515876942,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY575*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB575*AreaCana*DA575-'Fluxo de Caixa'!W581-'Fluxo de Caixa'!W583","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,562,0,{"$f":"D575","v":0},0,0,0,-4.1655941709941267E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0400146319602851E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.05309423138484E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5684068908022055E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1157731956184491E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8175469709321893E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4565090762026742E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8891435853994336E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5368129205381642E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2806059817441418E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3712773813311608E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5747958125376228E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9877918150806062E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9230665941613729E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6052244003520039E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8260268205036335E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1930641911596497E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8154689692589994E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2303973761119405E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5796881360472521E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY576*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB576*AreaCana*DA576-'Fluxo de Caixa'!W582-'Fluxo de Caixa'!W584","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,565,0,{"$f":"D578","v":0},0,0,0,9.0454876968061676E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12223326571297156,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1624980782088532E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8362916450053446E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2515195580113206E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4792709012162101E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12709576596275693,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8635330966583605E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6092105540623506E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1590745102458545E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3676756767239522E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1280019356492847E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2827477846388516E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1965297583398797E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11487501264373244,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5838453405984557E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4058518843342344E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2362605946231762E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3109346323511738E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5652271899397851E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY579*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB579*AreaCana*DA579-'Fluxo de Caixa'!W585-'Fluxo de Caixa'!W587","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,569,0,{"$f":"D582","v":0},0,0,0,3.2023509348770511E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4877289102777787E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9079664878602768E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9228920561049681E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5056831923590871E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4785083967639876E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2501870473262967E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0261372625837939E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6966428075824107E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6629224910829881E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.047631404355957E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7964484151129448E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7417132863128226E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4331627840936365E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5706673434539491E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5825593661447616E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10520930613189561,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0811764068430517E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2579980203973199E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8100555555084575E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY583*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB583*AreaCana*DA583-'Fluxo de Caixa'!W589-'Fluxo de Caixa'!W591","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,571,0,{"$f":"D584","v":0},0,0,0,-4.7618342674055555E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2717158020336189E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5828133622209809E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6357581085539218E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7019752860103767E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1950851747712465E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5275001069868625E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0875476142142212E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2621268949528986E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2273576768969375E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0168770692793531E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3528513446038273E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1027245228194036E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1629438689503664E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9102536848372675E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9123388505456562E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4888580788655921E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5034981960560466E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6044188857977774E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1742870259941708E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY585*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB585*AreaCana*DA585-'Fluxo de Caixa'!W591-'Fluxo de Caixa'!W593","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,574,0,{"$f":"D587","v":0},0,0,0,-2.0189530149878482E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8616217906475659E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4843577684963381E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0343486501049595E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9608259659407307E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.469536734688872E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3644338859928859E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2885218090422532E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7323402814950457E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0179064565464716E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0938729652820731E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2248857547604942E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0148360462823515E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9822842546975166E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4942054442868526E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2947491428255714E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13127342364861963,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2729361750234862E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8111351053810462E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.055828227028283E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY588*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB588*AreaCana*DA588-'Fluxo de Caixa'!W594-'Fluxo de Caixa'!W596","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,578,{"$f":"$C$14","v":0},{"$f":"D591","v":0},0,0,0,{"$f":"_xlfn.NORM.INV(RAND(),H$14,$B$2)","v":1.9110996327758836E-2},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),J$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),K$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),M$14,$B$2)","v":-6.4475113057373109E-3},{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),O$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),P$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),R$14,$B$2)","v":-7.7926065507797529E-2},{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),T$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),U$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),W$14,$B$2)","v":-3.6919155067236482E-2},{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),Y$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),Z$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AB$14,$B$2)","v":6.4619455702544668E-2},{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AD$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AE$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AG$14,$B$2)","v":-3.2044575321332936E-3},{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AI$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AJ$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AL$14,$B$2)","v":0.12304849751633555},{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AN$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AO$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AQ$14,$B$2)","v":-4.6625207008755866E-2},{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AS$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AT$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AV$14,$B$2)","v":4.4583505287815788E-2},{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AX$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AY$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BA$14,$B$2)","v":-4.7259053278205357E-2},{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BC$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BD$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BF$14,$B$2)","v":5.6708153068082898E-2},{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BH$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BI$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BK$14,$B$2)","v":4.5820867172167608E-3},{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BM$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BN$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BP$14,$B$2)","v":-0.11838901990572731},{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BR$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BS$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BU$14,$B$2)","v":2.0891804143212636E-2},{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BW$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BX$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BZ$14,$B$2)","v":2.5176862824480239E-2},{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CB$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CC$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CE$14,$B$2)","v":-7.1801121190525799E-2},{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CG$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CH$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CJ$14,$B$2)","v":-3.9019115642497146E-2},{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CL$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CM$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CO$14,$B$2)","v":5.9260894272283482E-2},{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CQ$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CR$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CT$14,$B$2)","v":2.5953529614890471E-2},{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CV$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CW$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CY$14,$B$2)","v":6.260311616789898E-3},{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY592*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),DA$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),DB$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"DB592*AreaCana*DA592-'Fluxo de Caixa'!W598-'Fluxo de Caixa'!W600","v":{"$error":"#DIV/0!"}},{"$f":"G592-D592","v":0},{"$f":"L592-I592","v":{"$error":"#DIV/0!"}},{"$f":"Q592-N592","v":{"$error":"#DIV/0!"}},{"$f":"V592-S592","v":{"$error":"#DIV/0!"}},{"$f":"AA592-X592","v":{"$error":"#DIV/0!"}},{"$f":"AF592-AC592","v":{"$error":"#DIV/0!"}},{"$f":"AK592-AH592","v":{"$error":"#DIV/0!"}},{"$f":"AP592-AM592","v":{"$error":"#DIV/0!"}},{"$f":"AU592-AR592","v":{"$error":"#DIV/0!"}},{"$f":"AZ592-AW592","v":{"$error":"#DIV/0!"}},{"$f":"BE592-BB592","v":{"$error":"#DIV/0!"}},{"$f":"BJ592-BG592","v":{"$error":"#DIV/0!"}},{"$f":"BO592-BL592","v":{"$error":"#DIV/0!"}},{"$f":"BT592-BQ592","v":{"$error":"#DIV/0!"}},{"$f":"BY592-BV592","v":{"$error":"#DIV/0!"}},{"$f":"CD592-CA592","v":{"$error":"#DIV/0!"}},{"$f":"CI592-CF592","v":{"$error":"#DIV/0!"}},{"$f":"CN592-CK592","v":{"$error":"#DIV/0!"}},{"$f":"CS592-CP592","v":{"$error":"#DIV/0!"}},{"$f":"CX592-CU592","v":{"$error":"#DIV/0!"}},{"$f":"DC592-CZ592","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD592:DX592)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY592,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EC592,$ED$11,$ED$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EE592,$EF$11,$EF$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,581,0,{"$f":"D594","v":0},0,0,0,-1.7035358571295008E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8143483026677592E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2202431221476817E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1199799072434714E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7192505827381039E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7161156782492415E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6116964181140735E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1020732568678039E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4212071435130403E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1168921333624731E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3227179613192642E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2299043588728368E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.248005186986819E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8956050050622242E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.95553440160373E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4246748195858227E-4,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6279519144710399E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6821298192632393E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4897428616623582E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2897418238852271E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY595*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB595*AreaCana*DA595-'Fluxo de Caixa'!W601-'Fluxo de Caixa'!W603","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,584,0,{"$f":"D597","v":0},0,0,0,3.6310950052276851E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6290742776983217E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5818405011623116E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3125109909584229E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.19349200962595E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0985192221452944E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9088807895156986E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6762863295867811E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8514874962780766E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7420096727937401E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.31515275281939E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2427330479221231E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4182849754018754E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.551054186684958E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0370624428527159E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3797683134467514E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4376420343875637E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7828245177880848E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6165696501782583E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3504414651475045E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY598*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB598*AreaCana*DA598-'Fluxo de Caixa'!W604-'Fluxo de Caixa'!W606","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,585,0,{"$f":"D598","v":0},0,0,0,-8.8865953681431534E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0206212749943654E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7303390981583731E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.736649723946958E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4565496896057695E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2927341345854966E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4835353314381495E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9863705576265737E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3155389520196138E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.689123859545847E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10187504026294372,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9025663339123906E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6801171683115802E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5024201732759629E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4975160652266304E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11532410007229839,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7219598895368122E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5469444725202477E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2418509371757658E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7766999935106069E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY599*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB599*AreaCana*DA599-'Fluxo de Caixa'!W605-'Fluxo de Caixa'!W607","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,588,0,{"$f":"D601","v":0},0,0,0,4.4828446917826406E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4770483189680273E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1535841766093992E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2355938928396284E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5239336980824579E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9642171241598249E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.15835959796295693,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7683483173706388E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9048339128241925E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9975089059706573E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0097121371718358E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.075099316159536E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0857634213143308E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7168002113492141E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7453622302852391E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6779808761134899E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1645586793215596,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1735320695138625E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4396303356358329E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0233216369538744E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY602*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB602*AreaCana*DA602-'Fluxo de Caixa'!W608-'Fluxo de Caixa'!W610","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,591,0,{"$f":"D604","v":0},0,0,0,-1.9349982772973083E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8749295895159802E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2126556030723612E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1932386015177026E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3550666596360355E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4115040953015268E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1979980809156505E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9494458606990626E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3583078051571257E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9793453081994133E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.677984935968049E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2252654495272597E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5007082972855579E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6250315947129712E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8782083241512978E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2237730078567352E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1316296966133748E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1259789239466929E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9646102975578699E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9753261975916279E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY605*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB605*AreaCana*DA605-'Fluxo de Caixa'!W611-'Fluxo de Caixa'!W613","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,594,0,{"$f":"D607","v":0},0,0,0,-1.9269772145896508E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4142414787917948E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2608407155355424E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2001490972434971E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5364014594067746E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0446199237565823E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.569559908300726E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0085401456898171E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2837961716579021E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7004495464186953E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0946324502862611E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6503130921785026E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3439314220355132E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.721144411997008E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3579959231109417E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.233731799958983E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5506953963469991E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1956286757759371E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8167333413554735E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0613688138900707E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY608*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB608*AreaCana*DA608-'Fluxo de Caixa'!W614-'Fluxo de Caixa'!W616","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,597,0,{"$f":"D610","v":0},0,0,0,3.9712267588152047E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2692671453783945E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9431973733479066E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9735147604895621E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6028122053708511E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.21303578167069E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8829189853428924E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8624776375270621E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5006292540387102E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4936345987058725E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2778804255288953E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.981001469496976E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6067302067534508E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4014352214321194E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2825125991610494E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1711846851294568E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6762159942333028E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2109776269896945E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3713607425710727E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9657253675856433E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY611*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB611*AreaCana*DA611-'Fluxo de Caixa'!W617-'Fluxo de Caixa'!W619","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,601,0,{"$f":"D614","v":0},0,0,0,8.9101790902045147E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3015367542593675E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5444104565419689E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9795801565993168E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1849329216071605E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6019535990949274E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10958384646884646,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5204755536337205E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2700064104098392E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9011742288517652E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7474459336723224E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5733470827900607E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1532883547722201E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10865384604644733,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9088993042472082E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7389101112992723E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10729709680663004,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9789433681754141E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4257655101032369E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0535288853466674E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY615*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB615*AreaCana*DA615-'Fluxo de Caixa'!W621-'Fluxo de Caixa'!W623","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,603,0,{"$f":"D616","v":0},0,0,0,-2.5500771165921917E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3561777892262483E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2764505008629615E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8309981659428909E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8885555079659943E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4069704892306393E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.01046731413557E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5114507188093416E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6511172478291502E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11827595368048269,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1005483989819353E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.380483061869432E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1273107948720985E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3548743911716664E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0873411294708513E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6384643165689478E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5454801134489842E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8771000243570413E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2903052170893952E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.599855001389243E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY617*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB617*AreaCana*DA617-'Fluxo de Caixa'!W623-'Fluxo de Caixa'!W625","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,604,0,{"$f":"D617","v":0},0,0,0,-2.8713387193808823E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.421528313291416E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3315262240671827E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.130546885840498E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8387878402993997E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7542180297495192E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9933498358802853E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4892145672871114E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0073957438518736E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1041489113843607E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12778207495936658,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5540367223519243E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13077862434764986,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1443735687262241E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.170322929635522E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5611085498785642E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0281581078403103E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0472470658882776E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2809457332386927E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3416791852767927E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY618*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB618*AreaCana*DA618-'Fluxo de Caixa'!W624-'Fluxo de Caixa'!W626","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,607,0,{"$f":"D620","v":0},0,0,0,1.9487697662084743E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.394968461508839E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7508782361268207E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0974739720237675E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7383645487797441E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0676357259781261E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.413359156304326E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6498958507008633E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.188268531690445E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4378250139044895E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8067376198742854E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9980049095720359E-4,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4064052497868354E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9676209406568804E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4251807106540968E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.565651780214598E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5930771844494623E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9100958969452392E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9022368641075125E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4241618419214532E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY621*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB621*AreaCana*DA621-'Fluxo de Caixa'!W627-'Fluxo de Caixa'!W629","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,610,0,{"$f":"D623","v":0},0,0,0,-3.8080868170254085E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5548790279942407E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8998960361804082E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1987480914941635E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12893923319819001,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3658740696935778E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3983935119213766E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2473596330795088E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9733420413157548E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5151829716146527E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.128934047682021E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7723143589911259E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8823816138361771E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9517563805737663E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3441486866268207E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4273155087379192E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5986576535947885E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10986698111544368,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.53173766811223E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10675408530490871,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY624*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB624*AreaCana*DA624-'Fluxo de Caixa'!W630-'Fluxo de Caixa'!W632","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,614,0,{"$f":"D627","v":0},0,0,0,-2.9598914559923459E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7788912728101476E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7871247569876767E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9866305100918812E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1801555759018949E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7527817270589607E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8159050965766945E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4638346097270413E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1529337488359703E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.427629712009052E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3647356992582362E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6860535241070619E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3767746711445225E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11241184104705684,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11321532154284009,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7580968473507849E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7469840498590899E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8076177966340845E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1271880391533884E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2627681201286984E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY628*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB628*AreaCana*DA628-'Fluxo de Caixa'!W634-'Fluxo de Caixa'!W636","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,616,0,{"$f":"D629","v":0},0,0,0,-3.6526217060758343E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8837103701642328E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9537924056436318E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5398850568618234E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2937346461399146E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4721931714943355E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.369454648816955E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4406771259875543E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1532864251500496E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2271663864039604E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3594452162459048E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7480902365563252E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3095673286927792E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1685518569814023E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.453083702578782E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6272399193853442E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6607253316627844E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7839479945481559E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9560349069450912E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8011273544151745E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY630*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB630*AreaCana*DA630-'Fluxo de Caixa'!W636-'Fluxo de Caixa'!W638","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,619,0,{"$f":"D632","v":0},0,0,0,4.5442306761744238E-4,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6147716383699121E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7515847410516123E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.091969024408698E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6636168628187128E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3088373339653221E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1710721887072292E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3569985417866769E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0660119172421863E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9160390997661398E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9019089410073804E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8230150566672324E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1917332582471975E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6962707803092053E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5807861573050603E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2774310653774785E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3828060028995232E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4113654448140151E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3018084767580738E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9421748667084266E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY633*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB633*AreaCana*DA633-'Fluxo de Caixa'!W639-'Fluxo de Caixa'!W641","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,623,0,{"$f":"D636","v":0},0,0,0,6.3411641051290532E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5498367986249317E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0269362694558526E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0474556698902434E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2583948440342911E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3900771392099232E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2321197278752575E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6539657600270725E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4201494733267529E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5783812970152165E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4167773364961793E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7401797914742045E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9097086027445949E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7722249622613442E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4205949290122493E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1301142732961429E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2512194679362241E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7214564370918972E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.736815641424671E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0701265352641138E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY637*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB637*AreaCana*DA637-'Fluxo de Caixa'!W643-'Fluxo de Caixa'!W645","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,626,0,{"$f":"D639","v":0},0,0,0,2.0519935624710911E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5448433931706224E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1707692031345148E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3690403925498859E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4597606710430599E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2263725803154208E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2460493406746269E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2401637649427428E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5814127242339901E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0182643195310187E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0634901931999509E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7082557037318645E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3193802171980376E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.687119329722733E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5465980945159158E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4019318407910325E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4413686810387665E-4,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1180394544019182E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0813311094994937E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12469718212091513,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY640*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB640*AreaCana*DA640-'Fluxo de Caixa'!W646-'Fluxo de Caixa'!W648","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,627,0,{"$f":"D640","v":0},0,0,0,-2.0606105147641229E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5711459244516945E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3088852525956616E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1200303567815172E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9193912551170912E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2456873312466808E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2323858868605649E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4556446672726998E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9533450112932582E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.145168993615167,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8413233259129063E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3669145043853627E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2925531127632394E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1145555153711526E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5743770360161391E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.670185895495468E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7120872516686312E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7536036036044714E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4557658551612747E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3367485014120956E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY641*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB641*AreaCana*DA641-'Fluxo de Caixa'!W647-'Fluxo de Caixa'!W649","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,631,0,{"$f":"D644","v":0},0,0,0,9.9086426456361648E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9262387053895951E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0052878592740966E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2278074078338936E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4624875704536667E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6097202538990852E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2649442486587672E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7119571917407514E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4589452682856835E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8847623139442731E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9322597892850172E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9782065336544279E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2247166549778779E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1119240660463507E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3467098290661337E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4671907479396124E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6680899004930503E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9823515411043135E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8897114029635964E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4710002492662071E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY645*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB645*AreaCana*DA645-'Fluxo de Caixa'!W651-'Fluxo de Caixa'!W653","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,632,0,{"$f":"D645","v":0},0,0,0,7.6872573452526849E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5302026461593557E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4430534873187216E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6462656675856472E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3862625312209569E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13701815400400499,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.423374509363062E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3523071015124906E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1044226862987639E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6323540521044285E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1312609806318727E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3808854562130929E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3277676652058436E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4673771847701091E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2898271667620266E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0234276982857915E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1681370544790372E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2609668759627071E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2125231908150463E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6208153618920336E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY646*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB646*AreaCana*DA646-'Fluxo de Caixa'!W652-'Fluxo de Caixa'!W654","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,636,0,{"$f":"D649","v":0},0,0,0,-4.0412347869195488E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2593988222012593E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1291576193936906E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4021094232719969E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3851175466814506E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2084666971052321E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9456854526633722E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4055427745671401E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1666311275127978E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12271516181911868,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2034486156725626E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0527880151502484E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7626156554439114E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7205813689592053E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.650172576115521E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0265957209066062E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1565007842163819E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6393023104364671E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6285971034045305E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3286052377377361E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY650*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB650*AreaCana*DA650-'Fluxo de Caixa'!W656-'Fluxo de Caixa'!W658","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,639,0,{"$f":"D652","v":0},0,0,0,2.452100400282059E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9404361664563544E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1965543469062037E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9615746257428561E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1155847488873778E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5345624222511625E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.962822273358294E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6295345292870794E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7651078498197689E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.47681934248551E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4774972279164159E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6352889623469895E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8261574607015354E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5509614633800791E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9366568225124153E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4545991989072607E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2355462037626853E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10774607565706522,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7860080555929903E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1533211839680658E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY653*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB653*AreaCana*DA653-'Fluxo de Caixa'!W659-'Fluxo de Caixa'!W661","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,643,0,{"$f":"D656","v":0},0,0,0,-2.9507276880826345E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9068065861998772E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6440961112845661E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1138372679216072E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.131184891308614E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.561208242462807E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1328599065124798E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1676591291335927E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3285853151470604E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.182621191084421E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7477712321637119E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4631472874800553E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5720713463096144E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0744897318929065E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4544078750947763E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0534147115564064E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2957358213772329E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8444321894196624E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5156761109046754E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8593311089979612E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY657*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB657*AreaCana*DA657-'Fluxo de Caixa'!W663-'Fluxo de Caixa'!W665","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,644,0,{"$f":"D657","v":0},0,0,0,-7.8117293038745383E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.129534866335393E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4242339718328291E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7434587130786308E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.252373791139858E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4479761020023756E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4628535465488573E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0755301097846788E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0593702994945477E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10208894673975595,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3234814718819365E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1899015369603848E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.681969111520966E-4,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0338449748305226E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5643362685333659E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8588767682389613E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2627747042847028E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0853353233150037E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1196681255892024E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4240728934148765E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY658*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB658*AreaCana*DA658-'Fluxo de Caixa'!W664-'Fluxo de Caixa'!W666","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,648,0,{"$f":"D661","v":0},0,0,0,2.0291162741111243E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9848665669710245E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5366296034263104E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9819436816099981E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1139534912008572E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8301563333190465E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9264155114824399E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8491746260777873E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.311580491646651E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6152648101300984E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0993100314817443E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9698400791042085E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9475996940498302E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1887934283309561E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9684959505428588E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7375410358529253E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.012070071763244E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0846205053760847E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6648951623616517E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5562135686363631E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY662*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB662*AreaCana*DA662-'Fluxo de Caixa'!W668-'Fluxo de Caixa'!W670","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,649,0,{"$f":"D662","v":0},0,0,0,-0.1134530023303109,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6242296318379198E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5087875288664232E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8716545107728745E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2598717439624204E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7372190597859773E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5024951720140707E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9420276293186439E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3210801389074722E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5723380622623266E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5542723001409394E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0372091552146889E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2650805860643872E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6357917895601295E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9671866466424333E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9979346591173363E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7199240711046725E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11571579156308258,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0805870180359833E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1474629329945103E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY663*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB663*AreaCana*DA663-'Fluxo de Caixa'!W669-'Fluxo de Caixa'!W671","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,652,0,{"$f":"D665","v":0},0,0,0,3.0854757524915361E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6286028486473529E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9379789998637418E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0904134603222468E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8900588432710273E-4,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1229608901980291E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4151819685977555E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7011145142047475E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.818058397302709E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7029407531765058E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9829776563951017E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6314243205555258E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4462322009042556E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9452246543183046E-4,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8432573972213321E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6978290791806233E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3515806808267913E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6598412324823529E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1376348928133876E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5694000813542195E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY666*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB666*AreaCana*DA666-'Fluxo de Caixa'!W672-'Fluxo de Caixa'!W674","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,655,0,{"$f":"D668","v":0},0,0,0,-2.5693323234031614E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2702729536388617E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4434227989081072E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9301466115982317E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1068537409327718E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5335192146839255E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1185122051969782E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5399510690558868E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2597603419836996E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5295785569416563E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1020135030103528E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2285642389395624E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0753608688682485E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7289392945934498E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.866086807271683E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6563967733457685E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6526677064909886E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7191958923811915E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3610266190409519E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4057674003769487E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY669*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB669*AreaCana*DA669-'Fluxo de Caixa'!W675-'Fluxo de Caixa'!W677","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,659,0,{"$f":"D672","v":0},0,0,0,6.7173195687943244E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0632497704735725E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6037932650109633E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0931868892234938E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3695734278326583E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.370223093289466E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2867334289229806E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3200104679041542E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.178992533543634E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2358049025654827E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7864788363236205E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8646401493697408E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9661572863273805E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.051136199652472E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0907346744581411E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.030319828903521E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4776973268461763E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2399374118089911E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3305754529280634E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3222899212919245E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY673*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB673*AreaCana*DA673-'Fluxo de Caixa'!W679-'Fluxo de Caixa'!W681","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,661,0,{"$f":"D674","v":0},0,0,0,-3.5954536987698987E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0566496326900487E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5018186043056245E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13886202043044413,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4226112396543867E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.881502477535595E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8012398337516226E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1034997388398088E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9380481553348584E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5824687050416825E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.432659616237793E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9748969176720801E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4005355253007877E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0576854231155059E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9296903378765212E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3388109044156771E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8760437551391857E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13496292407756175,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.964160958095579E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2243915737012308E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY675*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB675*AreaCana*DA675-'Fluxo de Caixa'!W681-'Fluxo de Caixa'!W683","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,665,0,{"$f":"D678","v":0},0,0,0,8.7698745695558397E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7990768339329517E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7726966109743172E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4679840386667267E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1098799340094761E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0012655653947249E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9139679925817343E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4484904669211505E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2755827039797928E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9197894828276684E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10443483559115656,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0078785266031046E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1327235225043147E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0328297951026952E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5880337580208581E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8873443670944564E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8042930794320917E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6754236668844641E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.645110406132869E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.106097299563116E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY679*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB679*AreaCana*DA679-'Fluxo de Caixa'!W685-'Fluxo de Caixa'!W687","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,668,0,{"$f":"D681","v":0},0,0,0,3.4272423960424757E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6542522548829597E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5067357477238185E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1647722485264026E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12994962895346868,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4100989837494653E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6076422825703163E-4,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3751818211239787E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3280865722171674E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3621938202944075E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2000476088670889E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2134086626529775E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0457153629290886E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4430965495774092E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3807961875817674E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7198343538783545E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4654903514080899E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9253012153025664E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6956052214129228E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7381107536854359E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY682*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB682*AreaCana*DA682-'Fluxo de Caixa'!W688-'Fluxo de Caixa'!W690","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,671,0,{"$f":"D684","v":0},0,0,0,-4.0388446342801254E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3294588480996304E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9935129370971651E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8014342797452124E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7168701745804646E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.688924986709327E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7936994303701162E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7683183774493483E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13240071493008732,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4149165953148564E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8993549377748184E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3632398886511006E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2700956376968345E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1085428543065293,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1531900113629977E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9554301120797982E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7619199601274682E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7444493341747466E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2190323108252531E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3335375038622929E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY685*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB685*AreaCana*DA685-'Fluxo de Caixa'!W691-'Fluxo de Caixa'!W693","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,672,0,{"$f":"D685","v":0},0,0,0,-1.7292244105364653E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0341149719876179E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2329426443021394E-4,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8963860348192361E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6329397359199183E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8662898939116144E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6840215005002022E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8019696973074676E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5416237002731742E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0557998881300211E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2645556656455565E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2194341623724081E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.918514850294449E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5547694447476665E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7168786479549784E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6939982644607985E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2615761326024393E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6953122757802327E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2934930314553555E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9763869655051999E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY686*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB686*AreaCana*DA686-'Fluxo de Caixa'!W692-'Fluxo de Caixa'!W694","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,676,0,{"$f":"D689","v":0},0,0,0,9.3366688455745112E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.955070529488494E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7492532928203678E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0956303245095433E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8831095782515447E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3473114644517877E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9284715825702291E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11444111053232094,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6190286971540992E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1519109799598995E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0589133302397098E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3827397632923287E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7691645462803092E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9847479542972103E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13060309509953225,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5261470743586185E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6613252843050369E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4977334488245343E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4251104481299595E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6850581525499472E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY690*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB690*AreaCana*DA690-'Fluxo de Caixa'!W696-'Fluxo de Caixa'!W698","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,677,0,{"$f":"D690","v":0},0,0,0,0.1345734919031332,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6698652691008764E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1669053462711153E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5765002029500737E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9109082267176585E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2598699227263622E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4420185600593084E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2965984725057374E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7883028520421391E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10858239445124958,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1073121460021549,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8064080346386107E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.552492590959907E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8163301980609636E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8161347937569317E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2632624012636681E-4,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10591003084706126,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9498212272229025E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0579775304822609E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3576631721894541E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY691*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB691*AreaCana*DA691-'Fluxo de Caixa'!W697-'Fluxo de Caixa'!W699","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,681,0,{"$f":"D694","v":0},0,0,0,-5.39366312937513E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9633927456927475E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1487805654651309E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0909942816587126E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9424218902164996E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5722916737488282E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3575892776246479E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8618659272898274E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3957334215851331E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7618311788295868E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4896867148727489E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3094409558741381E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9136582820581644E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8693759557204411E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5633018370503772E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8718251677135838E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2505831912377806E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0107939481267143E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8714729705166852E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5996365088456326E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY695*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB695*AreaCana*DA695-'Fluxo de Caixa'!W701-'Fluxo de Caixa'!W703","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,684,0,{"$f":"D697","v":0},0,0,0,-5.2224838139547161E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8695079323905982E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9263273517806013E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5676248627873273E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2728064281207094E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7559991006433202E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2911808370957798E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6503470000578507E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10224020410187805,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2802547754984347E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8809258378950301E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6677438741510042E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8611869389674515E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5297890212189787E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2181174078408515E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4959554761047834E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1566651443337653E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10571162651701604,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1920330468524085E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6396434969114158E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY698*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB698*AreaCana*DA698-'Fluxo de Caixa'!W704-'Fluxo de Caixa'!W706","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,688,0,{"$f":"D701","v":0},0,0,0,-6.5834639716432553E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8402323669494351E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3170619892407711E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7973658626227971E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10041097485034425,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3160858373057831E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6816360281926094E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5222808511471276E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7533798147699706E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.717695337633069E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1951761018377446E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4860889332733433E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10267288611743434,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.787755456612007E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2872291093707773E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5077248149242362E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4778797579619765E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8961710015336528E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4571175404046731E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4858953257397757E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY702*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB702*AreaCana*DA702-'Fluxo de Caixa'!W708-'Fluxo de Caixa'!W710","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,689,0,{"$f":"D702","v":0},0,0,0,8.3033296348045987E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.644208229532057E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7982620946239331E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1031477566042713E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3034008994918765E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12051869605946296,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6160020470566615E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7088296640419823E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4053179486552738E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3275356045123364E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2154905669980666E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0597844002226295E-4,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3826647155912788E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.83682068226004E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3115426105494906E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6003352769553958E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5535814924080417E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3178294101015571E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0251220356485785E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6395004312676707E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY703*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB703*AreaCana*DA703-'Fluxo de Caixa'!W709-'Fluxo de Caixa'!W711","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,693,0,{"$f":"D706","v":0},0,0,0,-9.9197970396837767E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7242610962048852E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.13734021508395E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1747778232847229E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0123329958668668E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10168798134585483,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4660450390149276E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.804616764659795E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8325149247644923E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6160433406942356E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9147402283225755E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6381927380500156E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.904534892388094E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3064181234490071E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4627282455471516E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0375865434287694E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8768804459663881E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0919964921295807E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1181960673068903E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.224477915125347E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY707*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB707*AreaCana*DA707-'Fluxo de Caixa'!W713-'Fluxo de Caixa'!W715","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,694,0,{"$f":"D707","v":0},0,0,0,6.9097842863618281E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12305994791755991,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4725896530105411E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7035475900442552E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3184185978252295E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1027189316277451E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.502134718855363E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.888626314050068E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11079805553815804,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0969216630526864E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6050442593604652E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5633180912793104E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5887523115931512E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0422431005837908E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5163702522940598E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9146041202967298E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.664520952575934E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.270947730855551E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6766392464146285E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6428941842781629E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY708*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB708*AreaCana*DA708-'Fluxo de Caixa'!W714-'Fluxo de Caixa'!W716","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,697,0,{"$f":"D710","v":0},0,0,0,-3.2413932481387513E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5370916001111149E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2281945349444746E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12920305286963293,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8596997964845248E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7424223532874129E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8082701240064062E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0787221713906763E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9226742013306172E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2465910277208075E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5029164864063046E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6554939093753313E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2912991786232726E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7291948756380928E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0929984142585539E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9000928755957087E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.696185677927449E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3322687209315091E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5766296569213008E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9192422567721145E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY711*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB711*AreaCana*DA711-'Fluxo de Caixa'!W717-'Fluxo de Caixa'!W719","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,701,0,{"$f":"D714","v":0},0,0,0,2.8958026284689277E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.744997844289144E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8367731760082445E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2087583741712743E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4739970858472587E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5674848780429611E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9521898032534566E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2907076727855815E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.364335387750871E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4362754653527533E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.930521496646544E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.09439947761049E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2217123773327288E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1413132999612706E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.37908427561997E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4658121173324185E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2703052415868483E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0035199373851553E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6817736666151549E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2011542170623119E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY715*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB715*AreaCana*DA715-'Fluxo de Caixa'!W721-'Fluxo de Caixa'!W723","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,704,0,{"$f":"D717","v":0},0,0,0,-5.7152973500878279E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K718*AreaCana*J718","v":{"$error":"#DIV/0!"}},-1.0876564947578637E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P718*AreaCana*O718","v":{"$error":"#DIV/0!"}},-2.7522726928191259E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U718*AreaCana*T718","v":{"$error":"#DIV/0!"}},7.4901066622495696E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z718*AreaCana*Y718","v":{"$error":"#DIV/0!"}},5.4606461915694147E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE718*AreaCana*AD718","v":{"$error":"#DIV/0!"}},-1.0801666164662114E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ718*AreaCana*AI718","v":{"$error":"#DIV/0!"}},-1.466893897943975E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO718*AreaCana*AN718","v":{"$error":"#DIV/0!"}},-5.0778961420621738E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT718*AreaCana*AS718","v":{"$error":"#DIV/0!"}},7.0717023418921901E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY718*AreaCana*AX718","v":{"$error":"#DIV/0!"}},2.2417994430103373E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD718*AreaCana*BC718","v":{"$error":"#DIV/0!"}},-4.0127898724315034E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI718*AreaCana*BH718","v":{"$error":"#DIV/0!"}},-6.9176608927018282E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN718*AreaCana*BM718","v":{"$error":"#DIV/0!"}},-2.598271282272643E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS718*AreaCana*BR718","v":{"$error":"#DIV/0!"}},-2.3674762785585154E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX718*AreaCana*BW718","v":{"$error":"#DIV/0!"}},5.704232127367425E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC718*AreaCana*CB718","v":{"$error":"#DIV/0!"}},-8.4861097739173483E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH718*AreaCana*CG718","v":{"$error":"#DIV/0!"}},-3.3780901356305418E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM718*AreaCana*CL718","v":{"$error":"#DIV/0!"}},4.1141574168248936E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR718*AreaCana*CQ718","v":{"$error":"#DIV/0!"}},-5.1607323484374086E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW718*AreaCana*CV718","v":{"$error":"#DIV/0!"}},-6.1592996989973524E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY718*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB718*AreaCana*DA718-'Fluxo de Caixa'!W724-'Fluxo de Caixa'!W726","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,706,{"$f":"$C$14","v":0},{"$f":"D719","v":0},0,0,0,{"$f":"_xlfn.NORM.INV(RAND(),H$14,$B$2)","v":-0.10289363634154296},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),J$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),K$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),M$14,$B$2)","v":-0.10095366872395967},{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),O$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),P$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),R$14,$B$2)","v":8.6920208920182179E-3},{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),T$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),U$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),W$14,$B$2)","v":9.4921922812015572E-2},{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),Y$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),Z$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AB$14,$B$2)","v":2.1072584580613989E-2},{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AD$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AE$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AG$14,$B$2)","v":6.018151772336712E-2},{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AI$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AJ$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AL$14,$B$2)","v":-4.4449020356615909E-2},{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AN$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AO$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AQ$14,$B$2)","v":-6.3199047753211307E-2},{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AS$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AT$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AV$14,$B$2)","v":-8.2410624198068383E-2},{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AX$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AY$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BA$14,$B$2)","v":3.4700751427241508E-2},{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BC$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BD$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BF$14,$B$2)","v":-2.7066488024678113E-2},{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BH$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BI$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BK$14,$B$2)","v":8.1350253255462503E-3},{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BM$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BN$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BP$14,$B$2)","v":-0.19243902421083414},{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BR$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BS$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BU$14,$B$2)","v":7.7831604592540432E-2},{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BW$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BX$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BZ$14,$B$2)","v":6.7617475016966758E-3},{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CB$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CC$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CE$14,$B$2)","v":8.9820640024543853E-3},{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CG$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CH$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CJ$14,$B$2)","v":3.7803665849922563E-2},{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CL$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CM$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CO$14,$B$2)","v":-4.1639889666831388E-2},{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CQ$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CR$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CT$14,$B$2)","v":-3.5083519643931325E-2},{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CV$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CW$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CY$14,$B$2)","v":-5.5768827488763752E-2},{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY720*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),DA$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),DB$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"DB720*AreaCana*DA720-'Fluxo de Caixa'!W726-'Fluxo de Caixa'!W728","v":{"$error":"#DIV/0!"}},{"$f":"G720-D720","v":0},{"$f":"L720-I720","v":{"$error":"#DIV/0!"}},{"$f":"Q720-N720","v":{"$error":"#DIV/0!"}},{"$f":"V720-S720","v":{"$error":"#DIV/0!"}},{"$f":"AA720-X720","v":{"$error":"#DIV/0!"}},{"$f":"AF720-AC720","v":{"$error":"#DIV/0!"}},{"$f":"AK720-AH720","v":{"$error":"#DIV/0!"}},{"$f":"AP720-AM720","v":{"$error":"#DIV/0!"}},{"$f":"AU720-AR720","v":{"$error":"#DIV/0!"}},{"$f":"AZ720-AW720","v":{"$error":"#DIV/0!"}},{"$f":"BE720-BB720","v":{"$error":"#DIV/0!"}},{"$f":"BJ720-BG720","v":{"$error":"#DIV/0!"}},{"$f":"BO720-BL720","v":{"$error":"#DIV/0!"}},{"$f":"BT720-BQ720","v":{"$error":"#DIV/0!"}},{"$f":"BY720-BV720","v":{"$error":"#DIV/0!"}},{"$f":"CD720-CA720","v":{"$error":"#DIV/0!"}},{"$f":"CI720-CF720","v":{"$error":"#DIV/0!"}},{"$f":"CN720-CK720","v":{"$error":"#DIV/0!"}},{"$f":"CS720-CP720","v":{"$error":"#DIV/0!"}},{"$f":"CX720-CU720","v":{"$error":"#DIV/0!"}},{"$f":"DC720-CZ720","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD720:DX720)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY720,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EC720,$ED$11,$ED$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EE720,$EF$11,$EF$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,710,0,{"$f":"D723","v":0},0,0,0,1.7876667872753105E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7325981129324203E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4282781437981243E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1970400490454047E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5398551119242588E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4188304157551141E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.004537641201818E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3253661053350503E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2180990779713724E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10863579006884339,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5806829226592256E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6895233528229467E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7933015399093752E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7348345797600146E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5246069435566097E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6436830727838066E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1805054004679189E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.710435934221485E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9611137340675149E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8754598689525275E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY724*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB724*AreaCana*DA724-'Fluxo de Caixa'!W730-'Fluxo de Caixa'!W732","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,713,0,{"$f":"D726","v":0},0,0,0,-7.6714034299681308E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0761581365425186E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5835143739622768E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7703555310969644E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.478446921413758E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3669556313663595E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7508682800129041E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0486244197362685E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9697156811498874E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1282010375526456E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1070637305481248E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3897120093781776E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3973260083648715E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4275743453334957E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8720143134068197E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0973524728549263E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1946807423660239E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0096598075663997E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5503404858974404E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8897727755549954E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY727*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB727*AreaCana*DA727-'Fluxo de Caixa'!W733-'Fluxo de Caixa'!W735","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,716,0,{"$f":"D729","v":0},0,0,0,-4.182933776933246E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2320455022574018E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.753409113009705E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.35259338717707E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0573586882530203E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4756039053620362E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7056806010927754E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2419658048252672E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8327650181013262E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1258765399955165E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8742788155507961E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1706818065996932E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6964679134450722E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.613007410799752E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1810109247713242E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3871183506804781E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5458733093159604E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6098318345441201E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3956721826137535E-4,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11801647905402501,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY730*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB730*AreaCana*DA730-'Fluxo de Caixa'!W736-'Fluxo de Caixa'!W738","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,717,0,{"$f":"D730","v":0},0,0,0,0.10873727661848133,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2653705853138448E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.15523660159615152,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.42771300037969E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0012326180374622E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.496575527601509E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4873516919945153E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8519753288225045E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4937486933867002E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6786970256268221E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7870543740618395E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6243410853827721E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.398679759319608E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7849878260331878E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2371293746896512E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3881367973638991E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.036454098875021E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3875321135397184E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5848296945186531E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14182856548969408,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY731*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB731*AreaCana*DA731-'Fluxo de Caixa'!W737-'Fluxo de Caixa'!W739","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,719,0,{"$f":"D732","v":0},0,0,0,1.8389136453550819E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9933280450549602E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9284638145369143E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9393584452331609E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6393966393045557E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0404740381175631E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6521396916477298E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7858660440737233E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.771217143236287E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2806371363720288E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4132455241174729E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6796954061133071E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3960370955880741E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8314224967644095E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8382911149635836E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9899428581186193E-4,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9210594411766614E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5775227996632719E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2145786788774428E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1799094934247903E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY733*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB733*AreaCana*DA733-'Fluxo de Caixa'!W739-'Fluxo de Caixa'!W741","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,723,0,{"$f":"D736","v":0},0,0,0,-7.0082520603754361E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1651492441807757E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5720795341746172E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4097120943219741E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1434476271808021E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2842803300402802E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5348306112750341E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.128886978154918E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.144224460803028E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3101262112311452E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5029083253768559E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0812140380513856E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2961584087830004E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1347769534959376E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5186345655974642E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9697283638069299E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5249309443280337E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6747062911996008E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.700288500578084E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7238536812149963E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY737*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB737*AreaCana*DA737-'Fluxo de Caixa'!W743-'Fluxo de Caixa'!W745","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,726,0,{"$f":"D739","v":0},0,0,0,1.3520153294258038E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7904322429848604E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9132886560208498E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7633558330747351E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.239270658656378E-4,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8227209122087102E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1814246266758304E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2157794472105516E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2563815688570704E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8501106162318967E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4278101061462927E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1006171474953738E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1304870894267863,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5112660833496206E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5572027508709335E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7656683389998842E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1382679664722815E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0172675118542003E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6691506246767128E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.51559420934416E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY740*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB740*AreaCana*DA740-'Fluxo de Caixa'!W746-'Fluxo de Caixa'!W748","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,729,0,{"$f":"D742","v":0},0,0,0,-0.11706050764573733,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2264066995630865E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0558478395853041E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3254952538176612E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5820900064890377E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1580309858945118E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.115606191133857E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7125058983240449E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0606452851351563E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0644209243229397E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4086478968951334E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5464713853221821E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5778900559454715E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9661336510352274E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.057188922893107E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5161987647560995E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4551159190538471E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3656304082859146E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1863856677759752E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1000385313188544E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY743*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB743*AreaCana*DA743-'Fluxo de Caixa'!W749-'Fluxo de Caixa'!W751","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,733,0,{"$f":"D746","v":0},0,0,0,-2.65871585916524E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2280416190753738E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3290467902703294E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0096308357262876E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8425797901233116E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0662161206892307E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.985468395289155E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9986224447236453E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7621228295555196E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0514015611781462E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2376462854663232E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7227367906175897E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3846888096592853E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.80653663588763E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2745659285887484E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1031253229037975E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6287026922279317E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1558086861559376E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2079245573094892E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2338868976809938E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY747*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB747*AreaCana*DA747-'Fluxo de Caixa'!W753-'Fluxo de Caixa'!W755","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,734,0,{"$f":"D747","v":0},0,0,0,-1.4263880209037392E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1286381710541142E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5227312623683059E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.667977400045105E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8962090469369255E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8287401207503971E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.16460238580322703,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0313989160621739E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11333358533972158,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1892591286647823E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5968252913545714E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2532735841692553E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2463319675062255E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2805195110383866E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.23152004060352E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1627876096088636E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.054827678181988E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.015126284287108E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9661169099028141E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9716445162478322E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY748*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB748*AreaCana*DA748-'Fluxo de Caixa'!W754-'Fluxo de Caixa'!W756","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,738,0,{"$f":"D751","v":0},0,0,0,2.1643891673892978E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2328314389992842E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3787149973423684E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1865905621525463E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.596050689922513E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4055855718869134E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9102584303235909E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9364120045905998E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5806495850213962E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7112011074401641E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8221058803558324E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.975307531311629E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2991280380787868E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0749920958110976E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.119931763038787E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0776387695607252E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.764044388388415E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1481600491517123E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7107767950835796E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7430943217189351E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY752*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB752*AreaCana*DA752-'Fluxo de Caixa'!W758-'Fluxo de Caixa'!W760","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,739,0,{"$f":"D752","v":0},0,0,0,3.922679461595991E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7334741439308565E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9329097959029898E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7422094558124542E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5354055740364279E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.664372641073059E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9561222422608369E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.027038348422987E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8600912792518124E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5620407063306853E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3245465608686261E-4,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6311801209967259E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7368649862655337E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1431492454788318E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6308559577982342E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3067235236973851E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4152767891831569E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5929345075955811E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1582675927740904E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5840754486676324E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY753*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB753*AreaCana*DA753-'Fluxo de Caixa'!W759-'Fluxo de Caixa'!W761","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,742,0,{"$f":"D755","v":0},0,0,0,4.7036922388622025E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.613622014773428E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4833020323882599E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5099899552333926E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4404425619881698E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6540041900601022E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2285289767106232E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3263917445952422E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9074487280522262E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7090061729229359E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6729981885357351E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8958763868036937E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9383907000395026E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.835563801595325E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.308846902961917E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3031229065516289E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5633735769785259E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5058388860472516E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11039861126941782,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3661925982234791E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY756*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB756*AreaCana*DA756-'Fluxo de Caixa'!W762-'Fluxo de Caixa'!W764","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,746,0,{"$f":"D759","v":0},0,0,0,-1.5358790189015037E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.550352349733685E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1295493091290536E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0426642943038517E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7463325096631238E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9930035165852642E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5379623719987536E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8907935417621907E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9043891042179743E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2925695513949344E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.1209636463814872E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5617354595743387E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4392996394486441E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.444131397557282E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.448491236912072E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1518765767132986E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6022413511944399E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3720310379931925E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3596618393463043E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13823283255589919,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY760*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB760*AreaCana*DA760-'Fluxo de Caixa'!W766-'Fluxo de Caixa'!W768","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,749,0,{"$f":"D762","v":0},0,0,0,-4.4877463316898821E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7496551123393162E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9260648960956127E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2250306920978812E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1304697328435107E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1324137693739878E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3704407526275974E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8833982338866473E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1377128130059079E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10492887261028992,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8958848147934608E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2803114737656347E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7642058521774202E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.833363849638964E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4196874091042925E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7875020595637729E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6348656888400407E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2506779670234244E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9381076526871134E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7672801506054128E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY763*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB763*AreaCana*DA763-'Fluxo de Caixa'!W769-'Fluxo de Caixa'!W771","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,751,0,{"$f":"D764","v":0},0,0,0,-3.5205906955951077E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9570921755739515E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3795882569627308E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2157372692181944E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7717196449542619E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1754889655235414E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0622654423973026E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8606151077186796E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2340273304430631E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0412871144844059E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4094569704116486E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6944818634773137E-4,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5595484915924535E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7053868857173571E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4890344444587426E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3189071387874968E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3700186507086051E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11828711607141386,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9907521210257738E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1890134035718942E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY765*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB765*AreaCana*DA765-'Fluxo de Caixa'!W771-'Fluxo de Caixa'!W773","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,755,0,{"$f":"D768","v":0},0,0,0,4.5760016807621991E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.106506261188153E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1675022536743373E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12000688298473962,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3249442328583489E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11065441515495533,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11643189094638973,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2762942013224701E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0929357762538188E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1647843039933457E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3906162559001214E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4803770264910909E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5857684554853393E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9797563960448816E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6859211083608167E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.301656226478334E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5895808215025313E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9615310690892019E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9947633409906876E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7010464612415262E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY769*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB769*AreaCana*DA769-'Fluxo de Caixa'!W775-'Fluxo de Caixa'!W777","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,758,0,{"$f":"D771","v":0},0,0,0,-5.2655235585754148E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5901928615580575E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.188788236004975E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3972919510028427E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0485890669389761E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6954561075309189E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7125977882186406E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3566749342237134E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4546879661220024E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3238779946731235E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4766515223529248E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1944541299635453E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6636177169261405E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6515469874481401E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1191993669469326E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2088967149238178E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9415318721782503E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4328780102492298E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3295664102497395E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13900209947755759,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY772*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB772*AreaCana*DA772-'Fluxo de Caixa'!W778-'Fluxo de Caixa'!W780","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,759,0,{"$f":"D772","v":0},0,0,0,-4.9411827470019931E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1773037870523993E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0525440778246439E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8268521692974382E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3530283333304123E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9074528462933508E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1293773599267895E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0717582045575337E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3031116142738387E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8309469249884022E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9416960115286461E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5574750109725549E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9921816801672017E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2705527774324976E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2192842012953071E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.012876403939894E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0898201937302291E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.442980730155456E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.215345784304437E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0124475120983444E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY773*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB773*AreaCana*DA773-'Fluxo de Caixa'!W779-'Fluxo de Caixa'!W781","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,762,0,{"$f":"D775","v":0},0,0,0,2.6040189445793893E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2622104802093571E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0933783622327007E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.111462964130887E-4,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7442251987559704E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2916679652430938E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3628200611914242E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2763692869687152E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2610447053023862E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9049062473688098E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4298972447805097E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0164309932641997E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6954875681986395E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7987759406039664E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1902510000694271E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7685203122323154E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0135278772409268E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4097650999066297E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12808143831773938,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5243299025688049E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY776*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB776*AreaCana*DA776-'Fluxo de Caixa'!W782-'Fluxo de Caixa'!W784","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,764,0,{"$f":"D777","v":0},0,0,0,2.5635459230553475E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6223870032818241E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0883807677642061E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.258349648860675E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1779167191081766E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1064158758726647E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1266241429683889E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4888110246421489E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5170945160662264E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0663093839573639E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3211099113953705E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1580152371606887E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3538159733972274E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7266640323657767E-4,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.313646123463643E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4332889577344221E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2186773092124277E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8692639941525463E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0233903843177674E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7194055488006643E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY778*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB778*AreaCana*DA778-'Fluxo de Caixa'!W784-'Fluxo de Caixa'!W786","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,768,0,{"$f":"D781","v":0},0,0,0,-6.6403477414335249E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K782*AreaCana*J782","v":{"$error":"#DIV/0!"}},2.5034099092995143E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P782*AreaCana*O782","v":{"$error":"#DIV/0!"}},-3.0622223037276328E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U782*AreaCana*T782","v":{"$error":"#DIV/0!"}},4.7392829644846611E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z782*AreaCana*Y782","v":{"$error":"#DIV/0!"}},-1.3689268621948752E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE782*AreaCana*AD782","v":{"$error":"#DIV/0!"}},6.7405254524596434E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ782*AreaCana*AI782","v":{"$error":"#DIV/0!"}},3.2479220648970825E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO782*AreaCana*AN782","v":{"$error":"#DIV/0!"}},-2.5050879665117422E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT782*AreaCana*AS782","v":{"$error":"#DIV/0!"}},3.3231672112080453E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY782*AreaCana*AX782","v":{"$error":"#DIV/0!"}},-1.6438939644870174E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD782*AreaCana*BC782","v":{"$error":"#DIV/0!"}},7.5050430209949698E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI782*AreaCana*BH782","v":{"$error":"#DIV/0!"}},-6.4627716738929697E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN782*AreaCana*BM782","v":{"$error":"#DIV/0!"}},4.3044716383866866E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS782*AreaCana*BR782","v":{"$error":"#DIV/0!"}},-6.8697464275504314E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX782*AreaCana*BW782","v":{"$error":"#DIV/0!"}},-2.6453451706630732E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC782*AreaCana*CB782","v":{"$error":"#DIV/0!"}},5.2391875669076375E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH782*AreaCana*CG782","v":{"$error":"#DIV/0!"}},2.1609456114372209E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM782*AreaCana*CL782","v":{"$error":"#DIV/0!"}},9.3167406313740278E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR782*AreaCana*CQ782","v":{"$error":"#DIV/0!"}},8.8851199337470183E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW782*AreaCana*CV782","v":{"$error":"#DIV/0!"}},-8.1918490130134858E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY782*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB782*AreaCana*DA782-'Fluxo de Caixa'!W788-'Fluxo de Caixa'!W790","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,771,0,{"$f":"D784","v":0},0,0,0,3.7327124965833461E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0001183038035121E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7893060703199307E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9800605201542249E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6398406119173896E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7382948341266628E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4455333255961786E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4570972720015972E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3351603957934118E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7338650154470529E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.764187916568314E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1853385814145355E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1304824816009623E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9776644174299813E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1765826297107454E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5324096417641223E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8511716850718161E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3268584194772556E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5072834128736515E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.18752435141137261,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY785*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB785*AreaCana*DA785-'Fluxo de Caixa'!W791-'Fluxo de Caixa'!W793","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,774,0,{"$f":"D787","v":0},0,0,0,3.8892496312361212E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7719646092544807E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1353558990950133E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.365600281896041E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1406758632933257E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1980010487127434E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2005767954725874E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2225604941898566E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9629446092103761E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6183306310074778E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9295461693824195E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3564398414402937E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5550629999311996E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4360476811480765E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0525675695704241E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5715148121307031E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0991207169532642E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.917999702835361E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10692512586578998,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6072432183931883E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY788*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB788*AreaCana*DA788-'Fluxo de Caixa'!W794-'Fluxo de Caixa'!W796","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,777,0,{"$f":"D790","v":0},0,0,0,-8.823028431478884E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9000361691058751E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.243742727696447E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9341853831505522E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3002887881534062E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8290778333314665E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0116512621627619E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5637517332206275E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7444551069795842E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5681096583032913E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4104299374462023E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5550297328876904E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4629147928430708E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3068511750639396E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2109162836862538E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3981428683405519E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7422402844771973E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.936866273215988E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6772432530868508E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3708080829941473E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY791*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB791*AreaCana*DA791-'Fluxo de Caixa'!W797-'Fluxo de Caixa'!W799","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,780,0,{"$f":"D793","v":0},0,0,0,-2.7833221108858903E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9888120975544218E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5054224632616748E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4709006559478249E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8945080585809818E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1236793590800135E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6993436937571119E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7033377293537721E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0732068011595894E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7752292836192653E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8887305090528341E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5281657135345343E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7339764464496295E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2064334376521692E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3416630202519041E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0442421839037705E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5386593157066612E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.507524320613148E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3488868021935203E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0920927753087515E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY794*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB794*AreaCana*DA794-'Fluxo de Caixa'!W800-'Fluxo de Caixa'!W802","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,781,0,{"$f":"D794","v":0},0,0,0,6.7664916690284935E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13596679554947624,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8446577012267823E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11865596893070322,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.584277805774408E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2012170071186299E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4913555770382957E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4906121973449211E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13195574626754705,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0996939589635641E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9789240478290691E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6654766955662071E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8098800407429046E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6260806228810407E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2553473335353094E-5,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3250318857789168E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0337729825219047E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8890574823226532E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5415831546396844E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9504443166801121E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY795*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB795*AreaCana*DA795-'Fluxo de Caixa'!W801-'Fluxo de Caixa'!W803","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,784,0,{"$f":"D797","v":0},0,0,0,-6.3977840392106262E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8909096785254317E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4379987996211022E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13847891332480453,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7758395577764963E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0144922233869538E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0362616684908527E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0221777604019098E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1787273384961766E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10996526337214371,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.05154472361705E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4952409163367203E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1766297664968583E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8112645251902707E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.114826994180312E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0790590695494291E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5489944796134199E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8658768921960504E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9828853359422956E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8009876834904925E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY798*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB798*AreaCana*DA798-'Fluxo de Caixa'!W804-'Fluxo de Caixa'!W806","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,787,0,{"$f":"D800","v":0},0,0,0,-1.4370381234875341E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.485727834770139E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0010859384398231E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8498633525015733E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7340353603275987E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6952992105132065E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6652954244390623E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7659644341639181E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8714387568696843E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2170158731486433E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6122488437136219E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6591778464570972E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7972960261519868E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1811818735961112E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1381524681284677E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4138440901906243E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0374151315520704E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5187976014300978E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3547389867917379E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3732637526370947E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY801*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB801*AreaCana*DA801-'Fluxo de Caixa'!W807-'Fluxo de Caixa'!W809","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,790,0,{"$f":"D803","v":0},0,0,0,-4.8559285857992164E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3364032697829686E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4135326379608357E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6980102465271174E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10230086162819099,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1396342201279592E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3354597701446229E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2207861211103481E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6463721010236453E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3642670822502793E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9822494089013895E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2560733052011818E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9499372838813912E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10987467492209375,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5885425715930157E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9718410378133536E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9035440224555902E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0729715439283752E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.312901240825235E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.989346386733329E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY804*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB804*AreaCana*DA804-'Fluxo de Caixa'!W810-'Fluxo de Caixa'!W812","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,793,0,{"$f":"D806","v":0},0,0,0,2.8732978751370465E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5740997796978223E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4184222074651117E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9147724012463942E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8884167626184846E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8352282917242892E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8590787889462007E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0944525581587066E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2815680073030264E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6689217819479507E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9659338906057077E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9010835531707411E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1187555687673796E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1117448315389608E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3372554693676313E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5585772159889312E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.418296038433917E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2023476131417245E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.974005834011071E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8976953653580909E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY807*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB807*AreaCana*DA807-'Fluxo de Caixa'!W813-'Fluxo de Caixa'!W815","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,797,0,{"$f":"D810","v":0},0,0,0,-1.4629321249654412E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8594911874607101E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12507270551679095,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0418310157631866E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2250480383002251E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5591232009699056E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.386564825916836E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8424248760053803E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4890110488988346E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6640486849778372E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3058748866523391E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5121111278727642E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0359200963117957E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4423442551259877E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6469105973481254E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5174338923732755E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2675780113637311E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4335754495208942E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9133776604920893E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0213707534748516E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY811*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB811*AreaCana*DA811-'Fluxo de Caixa'!W817-'Fluxo de Caixa'!W819","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,800,0,{"$f":"D813","v":0},0,0,0,1.0387392289873348E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.760951214436855E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0135096878580148E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9808866225822156E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8987520795638014E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.934520831301361E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6367677423493811E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5598402621466796E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.247858037654673E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5119084583708147E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9825042031923591E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0692494360522237E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6207488811553494E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7114924218056853E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5669519461069298E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5621714240982786E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2284487030688327E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0638335018241551E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4983151723282276E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8819827046271859E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY814*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB814*AreaCana*DA814-'Fluxo de Caixa'!W820-'Fluxo de Caixa'!W822","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,803,0,{"$f":"D816","v":0},0,0,0,-7.5296521705260272E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1043674685590799E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5999755012192123E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9935920806127377E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11863186474808697,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0144850828955968E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8552124271781295E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1227383155084518E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12450905807014739,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6198493245903104E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6573015337323304E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7926455548611753E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8049722920599551E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2807009727648802E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7840202333545901E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3363529172404059E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.115535757839985E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3491618785663125E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3537437331738712E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0793521557641295E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY817*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB817*AreaCana*DA817-'Fluxo de Caixa'!W823-'Fluxo de Caixa'!W825","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,804,0,{"$f":"D817","v":0},0,0,0,3.8129647036825079E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8399730459679692E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5301374005143534E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1219168886917079,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7128956939074316E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2447958208510668E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0136588512293167E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8722639771338729E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4936792142264654E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7520874561366568E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7838685662015422E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7991538023582255E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2964261008839419E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3148264808100786E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4462375544725239E-4,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3566130317964708E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1841907867195637E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0563804068203879E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0469037277505866E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2266475805410736E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY818*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB818*AreaCana*DA818-'Fluxo de Caixa'!W824-'Fluxo de Caixa'!W826","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,807,0,{"$f":"D820","v":0},0,0,0,4.0221803150826498E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10304860892920273,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0781556762196621E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8194493213310998E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1840957919412002E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3189043749717257E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5465591280203682E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.894715616173477E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10442555819707124,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1463747532096925E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2546759486301089E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7641101518179652E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1082256359996967E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.891901472061224E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7099772447518257E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8771764672386771E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5351164742496823E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3809543256428575E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4664388414851529E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0657518076818385E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY821*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB821*AreaCana*DA821-'Fluxo de Caixa'!W827-'Fluxo de Caixa'!W829","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,809,0,{"$f":"D822","v":0},0,0,0,-3.2625747911294474E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8643820695653901E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3501598561331313E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9459728872551693E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5143800543538012E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3983362718039326E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7955359993727955E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12532724761343267,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8422815039842339E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7516307386815882E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1679665440784442E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9188660611664921E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5761210186723275E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6979230362327916E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6662920225335427E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8475076403735941E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6284928362536973E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9625366487491747E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4332302978387444E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4794235424898209E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY823*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB823*AreaCana*DA823-'Fluxo de Caixa'!W829-'Fluxo de Caixa'!W831","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,813,0,{"$f":"D826","v":0},0,0,0,4.7295346334993854E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1595880072924418E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1016298751023534E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4039767997434321E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.67722856413241E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7339943486401933E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11032280963002025,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3058596205893449E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2035279788243446E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4099205048781392E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7771858707789806E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0583273006834792E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.3060811622218697E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13937469518060885,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.407938176399746E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1852455317866859E-4,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2046596018537581E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0031199034923274E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3954787408974622E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0539567535634521E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY827*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB827*AreaCana*DA827-'Fluxo de Caixa'!W833-'Fluxo de Caixa'!W835","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,816,0,{"$f":"D829","v":0},0,0,0,7.1784364531087561E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4759598411572804E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.078773655084188E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2213086371665736E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1409049505963043E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8933646620017826E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3059147532850915E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6681848585080711E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2556038848312509E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10261488786416982,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9223009349148653E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0615209575057625E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.210011716953448E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.538984461076314E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9891772697930865E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4956340669706057E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.677185764921132E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0983913758881352E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8975923729493733E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14214764981886638,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY830*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB830*AreaCana*DA830-'Fluxo de Caixa'!W836-'Fluxo de Caixa'!W838","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,820,0,{"$f":"D833","v":0},0,0,0,-2.3694624839424215E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8227243536912357E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7814576864682328E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7524893626693693E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13728381187155536,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6724981732298937E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5187958272972047E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8045319598887684E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3065907106095017E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5968287890708073E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0164819109951254E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0729697337902536E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1727615491432804E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2327275355060006E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5472483961056891E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2359182686862315E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.751491544365005E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8822108018803335E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7595610949953226E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8460960847703028E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY834*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB834*AreaCana*DA834-'Fluxo de Caixa'!W840-'Fluxo de Caixa'!W842","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,822,0,{"$f":"D835","v":0},0,0,0,1.705809989718414E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3226878119797048E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3331568020402895E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8154505978552785E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0659285009090924E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3492343903843649E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2931547280474266E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3612714105084004E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5674786870475783E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5833959155466549E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2313153363008851E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5906305075581076E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3648288965539078E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5846899125265492E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7201617289161492E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8856389273628619E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8605661004454935E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2465343734509126E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.479668320408649E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9257530241348809E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY836*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB836*AreaCana*DA836-'Fluxo de Caixa'!W842-'Fluxo de Caixa'!W844","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,825,0,{"$f":"D838","v":0},0,0,0,6.520515543778237E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2146274473580103E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9806502509923937E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4618485879492917E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.097488312889513E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5433365809026519E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6912881298652516E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7715106202020003E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3285662964884399E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7445838452017025E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7087653875756267E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12617576100514399,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6718080379086668E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3165835039498768E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3758463732114788E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4864843701554229E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6871979948923297E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9272357819535951E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4621981147302819E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4458715034595302E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY839*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB839*AreaCana*DA839-'Fluxo de Caixa'!W845-'Fluxo de Caixa'!W847","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,826,0,{"$f":"D839","v":0},0,0,0,3.268921843249091E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5174652607815796E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0542290486219537E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.64701230450792E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5518113809284831E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6931169524781044E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5134554207829279E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1460328528275077E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9625235071058442E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5860706335591258E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.376464205972659E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.62069229840798E-4,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1401106118049548E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8763196077334856E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3730719182251856E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0442355091825558E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3577210925156385E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.097019660600026E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2356489942415647E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1068282665966596,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY840*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB840*AreaCana*DA840-'Fluxo de Caixa'!W846-'Fluxo de Caixa'!W848","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,829,0,{"$f":"D842","v":0},0,0,0,1.7350871047210486E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9093550731575636E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5501451989487166E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8557849340692792E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9987842226432861E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4077977643867972E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8549932928691774E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1129738172958562E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9995872477775473E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0425997237750007E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5910050299236248E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0642634135614847E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6970094775608722E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6718876859261648E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9223768306245134E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7269675562186615E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8645465596087879E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4779003260989245E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1057911545037464E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9761789553966905E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY843*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB843*AreaCana*DA843-'Fluxo de Caixa'!W849-'Fluxo de Caixa'!W851","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,832,0,{"$f":"D845","v":0},0,0,0,-2.1614526488118817E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K846*AreaCana*J846","v":{"$error":"#DIV/0!"}},-1.9314356323253779E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P846*AreaCana*O846","v":{"$error":"#DIV/0!"}},5.369629749230586E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U846*AreaCana*T846","v":{"$error":"#DIV/0!"}},6.7542950890777442E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z846*AreaCana*Y846","v":{"$error":"#DIV/0!"}},-5.5160228711022621E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE846*AreaCana*AD846","v":{"$error":"#DIV/0!"}},-6.7404433726420982E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ846*AreaCana*AI846","v":{"$error":"#DIV/0!"}},-1.5546340636363573E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO846*AreaCana*AN846","v":{"$error":"#DIV/0!"}},-3.4095100043763635E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT846*AreaCana*AS846","v":{"$error":"#DIV/0!"}},6.6992279233084165E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY846*AreaCana*AX846","v":{"$error":"#DIV/0!"}},4.6651960117145529E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD846*AreaCana*BC846","v":{"$error":"#DIV/0!"}},-8.7660492008052759E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI846*AreaCana*BH846","v":{"$error":"#DIV/0!"}},1.8156960775433353E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN846*AreaCana*BM846","v":{"$error":"#DIV/0!"}},8.6237038646069086E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS846*AreaCana*BR846","v":{"$error":"#DIV/0!"}},-8.5231151925171209E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX846*AreaCana*BW846","v":{"$error":"#DIV/0!"}},1.0970970469462086E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC846*AreaCana*CB846","v":{"$error":"#DIV/0!"}},-3.1693033729938577E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH846*AreaCana*CG846","v":{"$error":"#DIV/0!"}},-5.0070978050548789E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM846*AreaCana*CL846","v":{"$error":"#DIV/0!"}},-4.0298236691764105E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR846*AreaCana*CQ846","v":{"$error":"#DIV/0!"}},-9.3499553734357772E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW846*AreaCana*CV846","v":{"$error":"#DIV/0!"}},-7.4911472052768954E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY846*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB846*AreaCana*DA846-'Fluxo de Caixa'!W852-'Fluxo de Caixa'!W854","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,835,0,{"$f":"D848","v":0},0,0,0,5.1523456227005229E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1323331578202408E-4,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5637416201535258E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5762578890198189E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8031117952210596E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.715946087382525E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3057046454975323E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3501657999334106E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7652908117172357E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0404482868751717E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3204019850071559E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9047902601241841E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.56077711967191E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2974271701698574E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7162404575916096E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9924082168747016E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7698157742990294E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6278075573388777E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5646123782019532E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4379944949707205E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY849*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB849*AreaCana*DA849-'Fluxo de Caixa'!W855-'Fluxo de Caixa'!W857","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,838,0,{"$f":"D851","v":0},0,0,0,-6.9392883704873773E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0243299980966459E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7243957879247994E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3070340852525186E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3151116480727104E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6170448441735137E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8834098699467448E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0087913786862564E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2354925386047482E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5355890302604752E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4269901413543782E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9174200062937496E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3273129954777702E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6749358600875071E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7534125334583195E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3222860927453403E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2000447234192573E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4400973520267006E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4831195886133965E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2781449467221481E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY852*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB852*AreaCana*DA852-'Fluxo de Caixa'!W858-'Fluxo de Caixa'!W860","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,842,0,{"$f":"D855","v":0},0,0,0,3.0895462714570446E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.979015784583943E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5214393178896946E-4,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4118990487587315E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8075510056144639E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2426690972607344E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1038415757340414E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2924416392967048E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.071567582512891E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2778336739761926E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4733935873781952E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8920151219507204E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0935461083379158E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7211465337706882E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7750599556395741E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0693858100136889E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2585064954594362E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.14701320823605E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8156059774776854E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2430440939278808E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY856*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB856*AreaCana*DA856-'Fluxo de Caixa'!W862-'Fluxo de Caixa'!W864","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,845,0,{"$f":"D858","v":0},0,0,0,-1.7386932281347534E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6516537432980639E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7241866744804082E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3489197829907666E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3567865839705253E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.272769131374067E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.981157742203973E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8479593243240302E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0579841331347864E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2381705025838187E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0614232111191684E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6580212216125121E-4,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5200270872930051E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7795505744236833E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5423961423436492E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4268687374953302E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6443334901048409E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0497824727526641E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5538748038275162E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9802158523562025E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY859*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB859*AreaCana*DA859-'Fluxo de Caixa'!W865-'Fluxo de Caixa'!W867","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,848,0,{"$f":"D861","v":0},0,0,0,7.8262844098835604E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3667384760674739E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.536405939631306E-4,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9090242193337542E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5241497158244664E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3065000914011586E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4969547684668399E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4858315318431611E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8905653095138242E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7638171378276546E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1837961700220444E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5110688552804547E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.683994972227862E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7753038887543985E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9933045021304931E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2394343642917954E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8104495084604961E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5897847543497515E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4057419262568424E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6941915194388029E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY862*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB862*AreaCana*DA862-'Fluxo de Caixa'!W868-'Fluxo de Caixa'!W870","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,850,0,{"$f":"D863","v":0},0,0,0,-7.8382587704129356E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4856168812739481E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1049820415904838E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1940666539245375E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5663641495918926E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7290558360870534E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6026373040136464E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5168761501012043E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2906931339264116E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1425573134331144E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4850332018975591E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9321269854972534E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7098964074058818E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0508701344154457E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6578605422433525E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0759849274525275E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1341712902077656E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7644847536510422E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8429782026161881E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9746298991504701E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY864*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB864*AreaCana*DA864-'Fluxo de Caixa'!W870-'Fluxo de Caixa'!W872","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,851,0,{"$f":"D864","v":0},0,0,0,-3.1585012655200986E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8669688519454838E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6564765151876117E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.201375882230814E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8957012076442719E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6104024753462531E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8927746289677584E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0542870150669236E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1679735404232107E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4986531314805908E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2616383923356264E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.801166589738953E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.438781494116578E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4878856655359143E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8085152982146682E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5592249706669056E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.122630325005324E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5021444363113027E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3160813643448096E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3960621607686099E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY865*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB865*AreaCana*DA865-'Fluxo de Caixa'!W871-'Fluxo de Caixa'!W873","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,855,0,{"$f":"D868","v":0},0,0,0,5.7062420589000396E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3279542156583651E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3315845314289186E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4863937326299476E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12790649139765217,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8234337918202631E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9890388571687731E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7183602980770057E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5159536257004106E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4982451083863098E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1073317642415151,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1257501445077178E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9861952912745729E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0744340804792204E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8725299308673446E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9702984657882259E-4,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8615829099471689E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1961833119938408E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2327495249696228E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1681391568321594E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY869*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB869*AreaCana*DA869-'Fluxo de Caixa'!W875-'Fluxo de Caixa'!W877","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,858,0,{"$f":"D871","v":0},0,0,0,-1.4263550585825843E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1204542818417389E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10193771119503341,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8279637463119309E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4055470971081712E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8409723654280534E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.685959046171756E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0664210205721329E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1624354482731766E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2580884243112725E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.452866610845626E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7076932668344486E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4261175445609433E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9404022281645215E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0278065125049914E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1875956967419E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1417777656013779E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7226519466097556E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8220906512241938E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3629223674692834E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY872*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB872*AreaCana*DA872-'Fluxo de Caixa'!W878-'Fluxo de Caixa'!W880","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,861,0,{"$f":"D874","v":0},0,0,0,4.2167045854397791E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7425329176707912E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1376319477142763E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0442093802185207E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.5283231678887836E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1118182281703783E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8127086586012764E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7405972967474066E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4625090773240807E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1981097608943755E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1009976483029134,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8389152120011135E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8386077520821041E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.795902231808347E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0915431116902063E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3294124778891598E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5794311910230166E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3484011242594384E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10534119738031036,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3684948444869233E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY875*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB875*AreaCana*DA875-'Fluxo de Caixa'!W881-'Fluxo de Caixa'!W883","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,863,0,{"$f":"D876","v":0},0,0,0,7.6038776279734294E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8657322444782574E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2676147338739274E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7604770547176849E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1935081969967681E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4418944775585651E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10952814481227804,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1498078594322587E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6194290234657309E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11250008560467221,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2838136388238749E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3013410170709074E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8641475854336378E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.348234084128515E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6178545123652437E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10269782460210546,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0959857550988732E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3347014978523866E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.464426836118447E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6936850652065048E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY877*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB877*AreaCana*DA877-'Fluxo de Caixa'!W883-'Fluxo de Caixa'!W885","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,867,0,{"$f":"D880","v":0},0,0,0,1.6833753262151512E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3428038087219208E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7620207302343596E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2888927659270778E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3547219350478485E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2270427516236386E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6193517086821496E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9388018961157437E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5082908245085605E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5043258648752575E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5392628200967195E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9519855982702839E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.268412290792299E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5583055936574959E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2832086730101243E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4425950887785078E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8139672500673693E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0245435195606724E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1342221067823296,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2616976993981255E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY881*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB881*AreaCana*DA881-'Fluxo de Caixa'!W887-'Fluxo de Caixa'!W889","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,870,0,{"$f":"D883","v":0},0,0,0,-2.9852044966945313E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5625628865777834E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7045983029529547E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11476224922822961,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9103760707770369E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6682010553221273E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.375053026631211E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4621765334879808E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.33029340084338E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7203875425770955E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4466196338062268E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2034387818291736E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2663122433183941E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0590756400545949E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6401481858878157E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8996421004911257E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4286289898028129E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8234559298783659E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0240127629655217E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8900598444079037E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY884*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB884*AreaCana*DA884-'Fluxo de Caixa'!W890-'Fluxo de Caixa'!W892","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,871,0,{"$f":"D884","v":0},0,0,0,3.6169023191235612E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.041121593269645E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.438713587443957E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6929631517042593E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1421533419253469E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6765396054868713E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1714875887473635E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6787710908857994E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8612634422603901E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4022322537305173E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9101634685983846E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0360385144487988E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3375596360204483E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2121120194830554E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3408164140550436E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3371845808000597E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5504769179770164E-4,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8256282975330929E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.27315074324676E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8993251366249482E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY885*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB885*AreaCana*DA885-'Fluxo de Caixa'!W891-'Fluxo de Caixa'!W893","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,874,0,{"$f":"D887","v":0},0,0,0,7.7287024517407044E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5988460767842475E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5538284597947507E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8198741390424867E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7147739769239692E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.052932884697936E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.514920193165695E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2233729066831773E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2225311026920122E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2790480063017805E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9735383128843631E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7339387118548292E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2128362561521347E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5578880827235697E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3172798386462826E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9508676509942912E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5818670601014983E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3295867266301281E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4960963317708659E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.383181360592437E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY888*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB888*AreaCana*DA888-'Fluxo de Caixa'!W894-'Fluxo de Caixa'!W896","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,878,0,{"$f":"D891","v":0},0,0,0,-1.859249478696651E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6256668573576131E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.967614306136021E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1024919666747739E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4696842580644966E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0030666812644987E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9688448812298072E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1938311423524887E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1082320783081128E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5144942100686235E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7933595404593416E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3444728516083232E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6069725109088432E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4474219562260301E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9167673000588403E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6296012906364576E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7629968122975975E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1369533621507978E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4325771054994151E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4978017021366575E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY892*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB892*AreaCana*DA892-'Fluxo de Caixa'!W898-'Fluxo de Caixa'!W900","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,880,0,{"$f":"D893","v":0},0,0,0,-5.6688075940033895E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.002943097284743E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2865851699944587E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8646721834651698E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4597811145052248E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1844157051061155E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6775931772590885E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.762103385666425E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1719611954363536E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1880093138943056E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1746407358886565E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11199502163819509,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0318676159180499E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5944911742246731E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5259446188209815E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7611471876174508E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3600413625160851E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1844092799307852E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8789101576281887E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6810484225675486E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY894*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB894*AreaCana*DA894-'Fluxo de Caixa'!W900-'Fluxo de Caixa'!W902","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,883,0,{"$f":"D896","v":0},0,0,0,8.5992361779352513E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11094596582456058,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2257531565587203E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6843247373241284E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8319194037595342E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0163446376153137E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7141710667774981E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3231383349746127E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7569394573868627E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4961667875676787E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8664530515213728E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.338970993776952E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5216975446816706E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4681563657198827E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14022078579269201,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8165049069947742E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3449527718699395E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6119583029670508E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4581854988279046E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0651124556022377E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY897*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB897*AreaCana*DA897-'Fluxo de Caixa'!W903-'Fluxo de Caixa'!W905","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,887,0,{"$f":"D900","v":0},0,0,0,8.1441500130713898E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3594714498339789E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7299843264501603E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2857314171122304E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5260005411963482E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6585926851473976E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.731208668357494E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.059778132379429E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0641581779901405E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8071752486701665E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10196501108717017,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9621558353563858E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8665376436115435E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4603361042242348E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4550205300094257E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3277134873973573E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.578930479960875E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1827658703535339E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5868478720760009E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4199723455735744E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY901*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB901*AreaCana*DA901-'Fluxo de Caixa'!W907-'Fluxo de Caixa'!W909","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,890,0,{"$f":"D903","v":0},0,0,0,-5.9597589319389091E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7008658292910123E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3712809676226392E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9273974283665663E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4681471446842917E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9047918897741116E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3895082120467265E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3844154998965493E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7786253823473896E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5134918097481952E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6939575075671292E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.825325084811239E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.183746832820552E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9079198754159465E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2440545179286884E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8556808006843026E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1139528501804844E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4180897566025854E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5380694194286794E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3621681696977364E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY904*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB904*AreaCana*DA904-'Fluxo de Caixa'!W910-'Fluxo de Caixa'!W912","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,893,0,{"$f":"D906","v":0},0,0,0,-3.2630648656378568E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4848815692716369E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3635486184123167E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5105342528770843E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5727639295040373E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2018787293137224E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6678611102817032E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9894968561150603E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.419660938054094E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2604516314451247E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8631727195425791E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1985376195155716E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.54277644742298E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0417157135503335E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1100755427194882E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6552364724691629E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3277970733462359E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0178648856002615E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4019422303350326E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0830282552157447E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY907*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB907*AreaCana*DA907-'Fluxo de Caixa'!W913-'Fluxo de Caixa'!W915","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,895,0,{"$f":"D908","v":0},0,0,0,-8.4611480895302238E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0115811967004668E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2684923503081985E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13554245651637398,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4755703312545123E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9449783736877711E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7091426068163626E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2559443931460351E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3609285680770886E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.045524040636797E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0772760539267714E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.260971564077901E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6776828566764344E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1974053845608213E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7994901811789235E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5319360658497158E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9897419677531807E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2113029401439676E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9106487160279359E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5566569287919869E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY909*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB909*AreaCana*DA909-'Fluxo de Caixa'!W915-'Fluxo de Caixa'!W917","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,896,0,{"$f":"D909","v":0},0,0,0,-1.6138463851486248E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K910*AreaCana*J910","v":{"$error":"#DIV/0!"}},-7.8267039604897934E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P910*AreaCana*O910","v":{"$error":"#DIV/0!"}},8.167581518631982E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U910*AreaCana*T910","v":{"$error":"#DIV/0!"}},-7.6435942694793466E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z910*AreaCana*Y910","v":{"$error":"#DIV/0!"}},-5.8346032699059046E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE910*AreaCana*AD910","v":{"$error":"#DIV/0!"}},5.3446043037536896E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ910*AreaCana*AI910","v":{"$error":"#DIV/0!"}},2.6456979901607312E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO910*AreaCana*AN910","v":{"$error":"#DIV/0!"}},4.7494253735129909E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT910*AreaCana*AS910","v":{"$error":"#DIV/0!"}},4.6904713977471875E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY910*AreaCana*AX910","v":{"$error":"#DIV/0!"}},-4.6321795705925511E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD910*AreaCana*BC910","v":{"$error":"#DIV/0!"}},-0.13369097099695337,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI910*AreaCana*BH910","v":{"$error":"#DIV/0!"}},8.2624691584068266E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN910*AreaCana*BM910","v":{"$error":"#DIV/0!"}},-8.2344249364915793E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS910*AreaCana*BR910","v":{"$error":"#DIV/0!"}},-9.0363202086562941E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX910*AreaCana*BW910","v":{"$error":"#DIV/0!"}},7.759561700762585E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC910*AreaCana*CB910","v":{"$error":"#DIV/0!"}},-6.750724529017235E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH910*AreaCana*CG910","v":{"$error":"#DIV/0!"}},-7.7498105171162193E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM910*AreaCana*CL910","v":{"$error":"#DIV/0!"}},0.1129071914940785,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR910*AreaCana*CQ910","v":{"$error":"#DIV/0!"}},8.9903817413561314E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW910*AreaCana*CV910","v":{"$error":"#DIV/0!"}},2.1115739786925176E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY910*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB910*AreaCana*DA910-'Fluxo de Caixa'!W916-'Fluxo de Caixa'!W918","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,900,0,{"$f":"D913","v":0},0,0,0,-4.6185343371766836E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2658197692872183E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8230620880305738E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7432823308192866E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4532835539206487E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4302978355184217E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1065312257178866E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0710674482402577E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5282260942609425E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7859785267669637E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0413000134151996E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10975230063564044,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0097379727531372E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.932705473250972E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8872512156169015E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4834292839179744E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8481927736848821E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5830960333650785E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0073841537138974E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11151576796034872,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY914*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB914*AreaCana*DA914-'Fluxo de Caixa'!W920-'Fluxo de Caixa'!W922","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,903,0,{"$f":"D916","v":0},0,0,0,0.10493550765388696,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8184776908421189E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8547861057567051E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3399973403553447E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7462089399901684E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5775952232686652E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0911327966727722E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8571245921558656E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.50560610646427E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5291542443206418E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1196663714776291E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9861262030666172E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6475390614337001E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6687856207543103E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.32278624235942E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1391979462213601E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0549849659420533E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2264884931953165E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10483644340403805,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6914094983850962E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY917*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB917*AreaCana*DA917-'Fluxo de Caixa'!W923-'Fluxo de Caixa'!W925","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,906,0,{"$f":"D919","v":0},0,0,0,9.1119588699578147E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5361078134976806E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7038609225222285E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10433926316036023,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0342102173237292E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4209598280635715E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7579856581724111E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12837268078651648,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2849154727819268E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5631540747738608E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2808734216135874E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.193522796108846E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3123537088226908E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10910691404481523,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.22302623181854E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1322583633241753E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8693123850657993E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7037285169864475E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2629809085879669E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8515538206752051E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY920*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB920*AreaCana*DA920-'Fluxo de Caixa'!W926-'Fluxo de Caixa'!W928","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,908,0,{"$f":"D921","v":0},0,0,0,-1.7811407999524964E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4165555984359607E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6206884175635795E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0527469118150338E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3544460740836733E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9510845250529497E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.925200222258901E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3119342609138463E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1969588305222041E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3869955384672911E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7965131009312218E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.02653474740281E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3102615232082806E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.277327438760659E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6484770323363597E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7560460441679851E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0937971673178279E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1716452634145263E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6918800345917684E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0005918523346682E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY922*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB922*AreaCana*DA922-'Fluxo de Caixa'!W928-'Fluxo de Caixa'!W930","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,912,0,{"$f":"D925","v":0},0,0,0,2.0424888782596701E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6551830506488222E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.816910340226524E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4803317674223564E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4598175709687529E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10776169716534158,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4886493448574064E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7911587347721742E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1595296668134886E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7995744833379339E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1433137665693966E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9170782716113589E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9338623450626872E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3554247002181639E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8024251520855575E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7830392549066012E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.832202148974533E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5561151782423202E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8046763504777262E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0860898190883957E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY926*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB926*AreaCana*DA926-'Fluxo de Caixa'!W932-'Fluxo de Caixa'!W934","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,913,0,{"$f":"D926","v":0},0,0,0,2.0828767956931626E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.094243683981478E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0633973187131421E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0440828493817754E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5229284213779543E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3938552477942449E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10255299117453952,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6120710271979849E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4045089950375796E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.938949438716556E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9818954368822259E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10281123617103076,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3943366555730196E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2425268200725607E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.694310593881498E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1339115037944231E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5070926477127987E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2830874350560922E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8663490744584725E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0949007428499328E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY927*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB927*AreaCana*DA927-'Fluxo de Caixa'!W933-'Fluxo de Caixa'!W935","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,916,0,{"$f":"D929","v":0},0,0,0,-2.5730096844357956E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1592183511056809E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5742060188001075E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2329257038065231E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.14747710435196471,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9496243664379986E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.319486038469613E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.8402227222866706E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1222075655480896E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1702149159785621E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0510965561574782E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3759038416374125E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0567449076614778E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.835076528208956E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4816124175671219E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0195295375194199E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2491586822158992E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1204271814894461E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5278804068205094E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3630415514096303E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY930*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB930*AreaCana*DA930-'Fluxo de Caixa'!W936-'Fluxo de Caixa'!W938","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,919,0,{"$f":"D932","v":0},0,0,0,7.4585865028382187E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3383968829994933E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.1468252444375286E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9165909515297301E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2107824250095277E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3575905587444581E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2774010862970486E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.17917190934831845,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2278463628730471E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2911982956601432E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10100314562794221,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4934121492161207E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5323608516459897E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.494624626546927E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2555729145397494E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9346642393207198E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6237777915873954E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6019211178329735E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4493829769165115E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5188707567734577E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY933*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB933*AreaCana*DA933-'Fluxo de Caixa'!W939-'Fluxo de Caixa'!W941","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,923,0,{"$f":"D936","v":0},0,0,0,6.8130283628211732E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2378178345915553E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3449993271166159E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5214443026662016E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5445613757761276E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6868197977908912E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.424929240436047E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0733072852747117E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3604245190979692E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8237224927210068E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0749645730435581E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2112896976491629E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0759901386659019E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10068338551268262,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7043142720987357E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4700377722546752E-4,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1290782257291189E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.36093637488842E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9507945873749018E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4733055740896411E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY937*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB937*AreaCana*DA937-'Fluxo de Caixa'!W943-'Fluxo de Caixa'!W945","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,925,0,{"$f":"D938","v":0},0,0,0,3.6187683098343068E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3011151639324417E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1016516278994926E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9112936082938627E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5171373410011068E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7103163647937147E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9852450786243004E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.602134148300197E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2264661886497273E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4735666769341491E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1009557740854201E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.45397100429317E-4,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4755285307667804E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9585595246337104E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4046477698213913E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10345617324330914,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9876260678456052E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9511898928256735E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1808978600990355E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8523574789345088E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY939*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB939*AreaCana*DA939-'Fluxo de Caixa'!W945-'Fluxo de Caixa'!W947","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,928,0,{"$f":"D941","v":0},0,0,0,9.7121402141562181E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5116117000373478E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6577666716156522E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.2171465502262524E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1728294406252271E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2993753818756064E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6718107816787087E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8030239615357607E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0292987525459923E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10416541506318247,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.913030776019695E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0407511435445708E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1601697163500295E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7642692320087375E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1066967226942043E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7277858182724394E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4590845712861559E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3814832484527678E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0439596144189384E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4725972157758401E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY942*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB942*AreaCana*DA942-'Fluxo de Caixa'!W948-'Fluxo de Caixa'!W950","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,932,0,{"$f":"D945","v":0},0,0,0,4.9050939055890558E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.16335673317491411,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0873320151755647E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7096938080554598E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5276367036900149E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0019984286928725E-5,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2852144037317727E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7470962222026215E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4975027139145232E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6990620343266687E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7990619975519287E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9563477220158112E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5157293959886746E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5336244133016285E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1571124340255433E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0043622511337383E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.143903129728554E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5874872031518238E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2036148970865717E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3122649427963601E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY946*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB946*AreaCana*DA946-'Fluxo de Caixa'!W952-'Fluxo de Caixa'!W954","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,935,0,{"$f":"D948","v":0},0,0,0,8.7256739608205208E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7708322693298132E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1776948882021643E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8433150305446342E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3913037625119398E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6684495100574172E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.075030025631033E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1015877560558585E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0237403470967288E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1450147321108625E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.463589882302528E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.892187070802876E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6234242547323524E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.386043307950134E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1080337915288277E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2307631846921119E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5676775760609205E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4994542572186848E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6471707132418303E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1436864465497359E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY949*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB949*AreaCana*DA949-'Fluxo de Caixa'!W955-'Fluxo de Caixa'!W957","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,936,0,{"$f":"D949","v":0},0,0,0,1.8396259979562714E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8823401239257763E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2572029435322726E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5191896142270437E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8135529756635282E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8966057232814227E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0906893082920034E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9493852777407831E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7293714513283496E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1110641140381905E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6056832950286632E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0011039056325315E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2055595168759963E-4,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4669977371300779E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8749128783631788E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4617887823253314E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8339463686170813E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0768434816792584E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3157488940118572E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5230169985912124E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY950*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB950*AreaCana*DA950-'Fluxo de Caixa'!W956-'Fluxo de Caixa'!W958","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,939,0,{"$f":"D952","v":0},0,0,0,9.5962549162749104E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4984423287533886E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1844459969716854E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.721050964782503E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2371209977822953E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.704553193615609E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5514763119286908E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0539751876799911E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10941565939453803,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4777397435012524E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8721705209571646E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0746012995519405E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.65327542404438E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1839303911676695E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6205872610235584E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.844226613341205E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0057768620023609E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0571326265475363E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.116230191239175E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.317167444973659E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY953*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB953*AreaCana*DA953-'Fluxo de Caixa'!W959-'Fluxo de Caixa'!W961","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,940,0,{"$f":"D953","v":0},0,0,0,-6.1727875334787342E-4,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6732103129707034E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4786985380760868E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.032707071972352E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2796899994872618E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0138097072947001E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8698133055397338E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8823971721584793E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.16017464630940054,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9750132658309293E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.6488504267728167E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8439380423190883E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1910267367081905E-5,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7138289181330825E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2267007199981539E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.479343197076481E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.814991176551025E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4870071611638015E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1063497051227442E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2967606527770222E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY954*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB954*AreaCana*DA954-'Fluxo de Caixa'!W960-'Fluxo de Caixa'!W962","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,941,0,{"$f":"D954","v":0},0,0,0,-7.7157362381544562E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0847084485623103E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8393133270591623E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.154638258091891E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7308724862994968E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7584157419409447E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4662880324797121E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6988481774806993E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11118604157748163,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5029777778332272E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7192138142232278E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9411841603483336E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9791872706589367E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0781765964916103E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8979115303668866E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9519752655075853E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.123208453176853E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8309796957190252E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.6092022284019474E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11183092200772661,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY955*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB955*AreaCana*DA955-'Fluxo de Caixa'!W961-'Fluxo de Caixa'!W963","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,942,0,{"$f":"D955","v":0},0,0,0,4.1857893484008564E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11861183079309781,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1070018296681092E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5732962917993682E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6843800822772342E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9782180923115534E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4548081931635585E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2326862216638594E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0727590580946035E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5169577840275289E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3237933748687692E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4086814073826111E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6736132005540484E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.187433443775681E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1755202971886904E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6685522486886344E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.556114214774757E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.185331335875809E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4962515351635686E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6910758183628803E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY956*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB956*AreaCana*DA956-'Fluxo de Caixa'!W962-'Fluxo de Caixa'!W964","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,943,0,{"$f":"D956","v":0},0,0,0,-1.4364686703131898E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7813891428496146E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5348798248502982E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2775392320243082E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4777186557138807E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0184586935567728E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9160954517209453E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7794579266839339E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1267106238496182,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7466639679792518E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4923679971023189E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6675635392513395E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1943298428255911E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9692965520754749E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0042389120988978E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0952993880903669E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8547100719161894E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0859946368579595E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2682496374083929E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9765332908723184E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY957*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB957*AreaCana*DA957-'Fluxo de Caixa'!W963-'Fluxo de Caixa'!W965","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,944,0,{"$f":"D957","v":0},0,0,0,-4.3451484377382887E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2630021051403251E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3168858813687701E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7821923019525515E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2379413800061708E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9083747402444397E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2716649644960029E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7130106586094547E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.845844846809089E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4338267158650098E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8028333233170069E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6190504809732377E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2057222875920382E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5210228172823933E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4617373180539735E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2559565457180538E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0057392603181874E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4394351470733969E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5120852104473461E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6753678510509091E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY958*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB958*AreaCana*DA958-'Fluxo de Caixa'!W964-'Fluxo de Caixa'!W966","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,945,0,{"$f":"D958","v":0},0,0,0,-1.632621467099294E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0649555867489361E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7774615144327289E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2094734220078226E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2753493117924344E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6554482441209716E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6038368958472399E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6280440581326097E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6681171233807956E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9538458835404955E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1488182673008043E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2364320891893408E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8127427313705803E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1232625993397608E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6384222667301677E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5236835885698497E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2369984682355701E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7539790513187199E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0407151036500477E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9928478775252457E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY959*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB959*AreaCana*DA959-'Fluxo de Caixa'!W965-'Fluxo de Caixa'!W967","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,946,0,{"$f":"D959","v":0},0,0,0,7.3600747547537593E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0699182213000963E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.762476377147872E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4523060023643067E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1225388703994797E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.155488297821574E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6319014697173975E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3098536404806169E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1844801557028643E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.8125405343421864E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9250085887120988E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8206072696427097E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8686673220754567E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.792073450520293E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.145435875237005E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8196402700489595E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6898623751812423E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0293313607142471E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2003970525183432E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5980420014124272E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY960*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB960*AreaCana*DA960-'Fluxo de Caixa'!W966-'Fluxo de Caixa'!W968","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,947,0,{"$f":"D960","v":0},0,0,0,4.5398252660206188E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1067324243840951E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1909994693868289E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10284094647155216,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.736861927362779E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.820065283211009E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9892701325419819E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7132720718316028E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7029940810450197E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6510242562593452E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4700216504587941E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1519684328081228E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4706218236558634E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.7986544057379193E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7604895857180811E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7028089757363751E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1898442335427664E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3896212653613605E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1634866596045773E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0954553475575476E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY961*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB961*AreaCana*DA961-'Fluxo de Caixa'!W967-'Fluxo de Caixa'!W969","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,948,0,{"$f":"D961","v":0},0,0,0,-4.1422454988079706E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3466790051155491E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6891877523052571E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.254671552867402E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9712549898573631E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3421663272356556E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3697382109553477E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9050629296582312E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3764006447950874E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9024144587221212E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8448947109725688E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5344379574414971E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2693389531458925E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.812677693762305E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6650210665733912E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.222860230861898E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2147097922260737E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2867105138883753E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8130399105841095E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3415264320630913E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY962*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB962*AreaCana*DA962-'Fluxo de Caixa'!W968-'Fluxo de Caixa'!W970","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,949,0,{"$f":"D962","v":0},0,0,0,-2.6257773129184092E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.5859425768316284E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2940836081102973E-4,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2089277387889192E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6044588164635474E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0819028843480517E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0995486153115146E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6601688869500569E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5704516313724189E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5496968487273368E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7012218505494857E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5264475168085122E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6931499515448865E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7959912050941526E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9010160526363661E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0695982752781331E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.15421347710465833,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.7884637666152565E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3714827161642218E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4389187662454303E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY963*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB963*AreaCana*DA963-'Fluxo de Caixa'!W969-'Fluxo de Caixa'!W971","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,950,0,{"$f":"D963","v":0},0,0,0,-1.3535835298152897E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5359231604965623E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6317004271307853E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1257398332880962E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3538733423005987E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9479434287147201E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1291678362950615E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8253209648495121E-4,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9018594310404139E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6979202230491002E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1354386723999894E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8366573228236361E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9386997325998427E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.666486169286446E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.380347368124022E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1470160119052992E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8181983826789055E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9889918591071662E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2012887050449042E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6732485767403041E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY964*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB964*AreaCana*DA964-'Fluxo de Caixa'!W970-'Fluxo de Caixa'!W972","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,951,0,{"$f":"D964","v":0},0,0,0,0.17309234432099366,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4776889608271069E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0951853830639634E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1333039810125842E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6710981894615466E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9745040237673494E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3420895454511471E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6558146177448689E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11314747290551795,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.077289944267749E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4270032023971386E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0674682796231737E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2795433990958919E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8453849914279054E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2375615977353854E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0493136890329198E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1678403634197442E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.8638785945682605E-4,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3785688962593815E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1761307346460231E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY965*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB965*AreaCana*DA965-'Fluxo de Caixa'!W971-'Fluxo de Caixa'!W973","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,952,0,{"$f":"D965","v":0},0,0,0,4.0885938098760392E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.447721399872923E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0869477808121792E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3345512194015006E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7893541856307636E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4348420367017654E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.16441941849318439,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10925993772672993,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9548737459829233E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1365135562042026E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1151221437964365E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4215184442996789E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0185456571986207E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8228971049868095E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5442081885486665E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1515628829986821E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4533773104348931E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7962898633725007E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1560538569912539E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1086955263820143E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY966*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB966*AreaCana*DA966-'Fluxo de Caixa'!W972-'Fluxo de Caixa'!W974","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,953,0,{"$f":"D966","v":0},0,0,0,4.4587208490253626E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0047383317892172E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4383498949168282E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8369970616969347E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1622685083845534E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0225693116120795E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3172502416327827E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1092588221351825E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5478844785354503E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9866737271661307E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3215981221455978E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.083274414976478E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7312395090337937E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7386011273495559E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1722652049536652E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4981490997987295E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5170381355741222E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6904698501124028E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7101732122889311E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1693726288821471E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY967*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB967*AreaCana*DA967-'Fluxo de Caixa'!W973-'Fluxo de Caixa'!W975","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,954,0,{"$f":"D967","v":0},0,0,0,-0.11028707041659412,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.85958680007346E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9513146846550798E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7122856791941626E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13769196323973168,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5333585919079616E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9368257312493207E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2434026962434309E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4154881300113986E-4,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3298571059922551E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9540276044996679E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4614431196160723E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1120675364535575E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2640935521088476E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2897061811844143E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3259175968378216E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3187874834360873E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2311037100580228E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7058185429818206E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8534457257721642E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY968*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB968*AreaCana*DA968-'Fluxo de Caixa'!W974-'Fluxo de Caixa'!W976","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,955,0,{"$f":"D968","v":0},0,0,0,-5.4934581565862818E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5092631303767323E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4321091004715993E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3940308101371198E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7507611294142225E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4455133811883431E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5335151604652856E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8383248170661788E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3032491974419616E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11484566494540259,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4968141600715134E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4048305202374789E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11924549035515032,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.569950078151292E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8497284017140587E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3422455002338636E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.916331665141769E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8950609790090337E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.7952937223777514E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2972076654048894E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY969*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB969*AreaCana*DA969-'Fluxo de Caixa'!W975-'Fluxo de Caixa'!W977","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,956,0,{"$f":"D969","v":0},0,0,0,-2.6565184839194525E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1309843253729753E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5867718906974444E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1373773601566417E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5509202122410462E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.507388873456932E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5028991693890144E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5863808197936163E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1100991438355789E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9528364932104269E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10285858075889939,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2090708118558912E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5997413758423784E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5881041565060353E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.66836296990391E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8527879804742463E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8326096288494227E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2720205414796605E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2245623664720346E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5539606260306132E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY970*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB970*AreaCana*DA970-'Fluxo de Caixa'!W976-'Fluxo de Caixa'!W978","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,957,0,{"$f":"D970","v":0},0,0,0,2.3524207007801945E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.525983934360221E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5702427594641326E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10996499883925531,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.437751162601934E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2740361901957231E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4515601013399906E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8574162135445018E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4674018283048754E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.01892900208061E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0618225353723679E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6170154038503293E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0992712203310718E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0863891550304533E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4550146354013353E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8776207594158834E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1208410288060809E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8190586146098519E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3014368836869107E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0770525474943798E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY971*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB971*AreaCana*DA971-'Fluxo de Caixa'!W977-'Fluxo de Caixa'!W979","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,958,0,{"$f":"D971","v":0},0,0,0,-2.6278143053167516E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8933353494490996E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.5694593849086306E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9584111062790894E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4940780323410676E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3807831080170542E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3631177221036907E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6254243914345738E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14102507643465201,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5882936205315473E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0392726835379993E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4060556820234084E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.129155385832845E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3183214662076033E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3751340972605312E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8590309257226375E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4086692757461709E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1076153036698398E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3851011661100091E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9104150894475321E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY972*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB972*AreaCana*DA972-'Fluxo de Caixa'!W978-'Fluxo de Caixa'!W980","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,959,0,{"$f":"D972","v":0},0,0,0,5.2068501244070704E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0420354912219107E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4842606389969766E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8785602222770988E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8080910205446204E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8198708986916242E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.6576809556154785E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1495534977029226E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8064425589167518E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9115344541985463E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1362648100111627,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.12982956725763678,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.922270420995195E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1294945946520678E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.869927500575646E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3114704052949652E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2467596304125974E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8462189757542498E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0552527913613492E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0364813399036459E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY973*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB973*AreaCana*DA973-'Fluxo de Caixa'!W979-'Fluxo de Caixa'!W981","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,960,0,{"$f":"D973","v":0},0,0,0,-2.5040468659994004E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"K974*AreaCana*J974","v":{"$error":"#DIV/0!"}},-5.2741141526762375E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"P974*AreaCana*O974","v":{"$error":"#DIV/0!"}},3.4433973835480856E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"U974*AreaCana*T974","v":{"$error":"#DIV/0!"}},-2.611160542124346E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"Z974*AreaCana*Y974","v":{"$error":"#DIV/0!"}},-6.7020683839308329E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AE974*AreaCana*AD974","v":{"$error":"#DIV/0!"}},-3.4866978258792286E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AJ974*AreaCana*AI974","v":{"$error":"#DIV/0!"}},5.0739521017214781E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AO974*AreaCana*AN974","v":{"$error":"#DIV/0!"}},3.5259962363975807E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AT974*AreaCana*AS974","v":{"$error":"#DIV/0!"}},-5.6178860844684424E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"AY974*AreaCana*AX974","v":{"$error":"#DIV/0!"}},4.3340793526072341E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BD974*AreaCana*BC974","v":{"$error":"#DIV/0!"}},-6.5102804878283448E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BI974*AreaCana*BH974","v":{"$error":"#DIV/0!"}},-2.4984394367395017E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BN974*AreaCana*BM974","v":{"$error":"#DIV/0!"}},-1.5043275421247906E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BS974*AreaCana*BR974","v":{"$error":"#DIV/0!"}},-3.1619727219595453E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"BX974*AreaCana*BW974","v":{"$error":"#DIV/0!"}},1.6429811471082212E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CC974*AreaCana*CB974","v":{"$error":"#DIV/0!"}},-7.3362518252093889E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CH974*AreaCana*CG974","v":{"$error":"#DIV/0!"}},1.4305615551673036E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CM974*AreaCana*CL974","v":{"$error":"#DIV/0!"}},-5.6099255077071315E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CR974*AreaCana*CQ974","v":{"$error":"#DIV/0!"}},-3.5207849427814575E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"CW974*AreaCana*CV974","v":{"$error":"#DIV/0!"}},2.5712500009258576E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY974*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB974*AreaCana*DA974-'Fluxo de Caixa'!W980-'Fluxo de Caixa'!W982","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,961,0,{"$f":"D974","v":0},0,0,0,-1.9614269010620914E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8760771255674387E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.584714376440868E-4,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3418839687164229E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7327706981778435E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3738757093839577E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2861630740603825E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.1187279639959087E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.5779510639324643E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2956873144109984E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.968486854235903E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.9174404892459614E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.828500886811115E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0916738382830711E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.432846611003248E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1451237997823065E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10806868782517937,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2277920374092344E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5399598283381808E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.048539318509457E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY975*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB975*AreaCana*DA975-'Fluxo de Caixa'!W981-'Fluxo de Caixa'!W983","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EG975,$EH$11,$EH$12,TRUE)","v":{"$error":"#DIV/0!"}}]
[null,962,{"$f":"$C$14","v":0},{"$f":"D975","v":0},0,0,0,{"$f":"_xlfn.NORM.INV(RAND(),H$14,$B$2)","v":-6.4064915719399748E-2},{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),J$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),K$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),M$14,$B$2)","v":-4.6760124302981557E-2},{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),O$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),P$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),R$14,$B$2)","v":-7.3701191926539081E-2},{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),T$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),U$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),W$14,$B$2)","v":-3.7606149051150173E-2},{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),Y$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),Z$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AB$14,$B$2)","v":5.2030377830798079E-2},{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AD$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AE$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AG$14,$B$2)","v":5.8475772764714384E-2},{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AI$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AJ$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AL$14,$B$2)","v":4.0763603531743665E-2},{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AN$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AO$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AQ$14,$B$2)","v":-6.3177383045321958E-2},{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AS$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AT$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),AV$14,$B$2)","v":-8.3237362768203246E-2},{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),AX$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),AY$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BA$14,$B$2)","v":7.1996503763162273E-2},{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BC$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BD$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BF$14,$B$2)","v":-3.8884947050414507E-3},{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BH$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BI$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BK$14,$B$2)","v":-2.4754036622052333E-2},{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BM$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BN$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BP$14,$B$2)","v":6.537268369615945E-2},{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BR$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BS$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BU$14,$B$2)","v":-5.6351478776227655E-2},{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),BW$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),BX$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),BZ$14,$B$2)","v":-2.0426949036365889E-2},{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CB$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CC$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CE$14,$B$2)","v":-4.0493392726171598E-2},{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CG$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CH$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CJ$14,$B$2)","v":-3.3708004217266711E-2},{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CL$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CM$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CO$14,$B$2)","v":2.4054031394477635E-2},{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CQ$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CR$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CT$14,$B$2)","v":-5.3910750718928403E-2},{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),CV$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),CW$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.INV(RAND(),CY$14,$B$2)","v":-3.0019574474031184E-3},{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY976*'Casa de Bombas'!$C$19)","v":0},{"$f":"_xlfn.NORM.INV(RAND(),DA$14,$C$2)","v":{"$error":"#NUM!"}},{"$f":"_xlfn.NORM.INV(RAND(),DB$14,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"DB976*AreaCana*DA976-'Fluxo de Caixa'!W982-'Fluxo de Caixa'!W984","v":{"$error":"#DIV/0!"}},{"$f":"G976-D976","v":0},{"$f":"L976-I976","v":{"$error":"#DIV/0!"}},{"$f":"Q976-N976","v":{"$error":"#DIV/0!"}},{"$f":"V976-S976","v":{"$error":"#DIV/0!"}},{"$f":"AA976-X976","v":{"$error":"#DIV/0!"}},{"$f":"AF976-AC976","v":{"$error":"#DIV/0!"}},{"$f":"AK976-AH976","v":{"$error":"#DIV/0!"}},{"$f":"AP976-AM976","v":{"$error":"#DIV/0!"}},{"$f":"AU976-AR976","v":{"$error":"#DIV/0!"}},{"$f":"AZ976-AW976","v":{"$error":"#DIV/0!"}},{"$f":"BE976-BB976","v":{"$error":"#DIV/0!"}},{"$f":"BJ976-BG976","v":{"$error":"#DIV/0!"}},{"$f":"BO976-BL976","v":{"$error":"#DIV/0!"}},{"$f":"BT976-BQ976","v":{"$error":"#DIV/0!"}},{"$f":"BY976-BV976","v":{"$error":"#DIV/0!"}},{"$f":"CD976-CA976","v":{"$error":"#DIV/0!"}},{"$f":"CI976-CF976","v":{"$error":"#DIV/0!"}},{"$f":"CN976-CK976","v":{"$error":"#DIV/0!"}},{"$f":"CS976-CP976","v":{"$error":"#DIV/0!"}},{"$f":"CX976-CU976","v":{"$error":"#DIV/0!"}},{"$f":"DC976-CZ976","v":{"$error":"#DIV/0!"}},{"$f":"NPV($AC$1,DD976:DX976)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.NORM.DIST(DY976,$DY$11,$DY$12,TRUE)","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EC976,$ED$11,$ED$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"_xlfn.NORM.DIST(EE976,$EF$11,$EF$12,TRUE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,963,0,{"$f":"D976","v":0},0,0,0,-3.9618612365771619E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1351208330960578E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2159291316945152E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1687589707472272E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9641122785742517E-4,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6615153580502003E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1510815396741149E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0214737877630274E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7349963726872702E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1394877726688469E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4452777975389247E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.565598558253925E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3096133376980501E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6928406411641725E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8582502551538657E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.65541736204814E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4212597771113283E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3665111531315397E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0189634754676873E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.17140296113941975,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY977*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB977*AreaCana*DA977-'Fluxo de Caixa'!W983-'Fluxo de Caixa'!W985","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,964,0,{"$f":"D977","v":0},0,0,0,-3.2348000580235375E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8303074576307901E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7907158474691757E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5214884361594612E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11167761793979267,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0103080088752845E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7634681865410541E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1182970233569045E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7868907339952138E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4775282216632826E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8930900647623277E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5866462069634819E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4444205852541457E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7719494903221609E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7407208970694377E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4434487544622911E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10988754687585357,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.105242790679743,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2786907252774026E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.427339781344828E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY978*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB978*AreaCana*DA978-'Fluxo de Caixa'!W984-'Fluxo de Caixa'!W986","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,965,0,{"$f":"D978","v":0},0,0,0,2.276464902311446E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2867536892800839E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4915215294823007E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9345076612462934E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1057541099038426,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0926395025844027E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6922488797315328E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2000112010087644E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8559450987494617E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1444579522705435E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6397642997406214E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8403474204836495E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.879545985210436E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1186026590853563E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9013423383094843E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2179036987840409E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5835104354570442E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2879722650369238E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8048077744704832E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6787080829928082E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY979*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB979*AreaCana*DA979-'Fluxo de Caixa'!W985-'Fluxo de Caixa'!W987","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,966,0,{"$f":"D979","v":0},0,0,0,-7.5768116579265576E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1590374948980551E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2067267815029596E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8140749547198804E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.735521737935406E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3931620832060404E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.7969208591285454E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8838562754961371E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3856231762356745E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3128335873482027E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10066739489151913,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2881042120671433E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.2746085247176627E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2069740417548176E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0368127149270213E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0777745938652681E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4555607423436238E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7976947526570477E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.225020488535191E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.9205063827521894E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY980*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB980*AreaCana*DA980-'Fluxo de Caixa'!W986-'Fluxo de Caixa'!W988","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,967,0,{"$f":"D980","v":0},0,0,0,6.4059387421898217E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.1048826766960571E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7272139415107146E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.9558824603763417E-4,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6269039422972332E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0586814948611982E-4,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0048494929247695E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7285809388931692E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.531682984275634E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10054359199066425,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.586572184193719E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7416868310730085E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2243589261360074E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9742702218707243E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.550280974999408E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4596239898334415E-4,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0030579781306654E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.786655716041732E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4038409261443211E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4404536868000263E-3,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY981*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB981*AreaCana*DA981-'Fluxo de Caixa'!W987-'Fluxo de Caixa'!W989","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,968,0,{"$f":"D981","v":0},0,0,0,-3.0391927447483108E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5670679728053047E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0371491891789653E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.185002871840035E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1067740655766878E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0233621335467975E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.887190782293575E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3478856274425008E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1142805361334071E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4031348995484923E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2737960931871936E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.6845255016736309E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10396087499586237,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5379819455486942E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4905413858845897E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.664380849532948E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1120824402131235E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7761217691052563E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3001838943987116E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.580460327936945E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY982*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB982*AreaCana*DA982-'Fluxo de Caixa'!W988-'Fluxo de Caixa'!W990","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,969,0,{"$f":"D982","v":0},0,0,0,-8.6831436851434837E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3177982634170904E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3164818409405842E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9078416926636535E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4084258091376088E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1950200141453592E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0311794549850201E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6484095615074787E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4969524898819032E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.722742769580658E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4668689283895252E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5466728092751578E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0205030724849239E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6873857114776157E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9321250838634117E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7313496557546089E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3910823896006495E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2130618697338809E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0267012315980274E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1381925603526187E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY983*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB983*AreaCana*DA983-'Fluxo de Caixa'!W989-'Fluxo de Caixa'!W991","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,970,0,{"$f":"D983","v":0},0,0,0,0.13220744556434952,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8543346314765741E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7233352232125496E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4701377488787821E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4988622542648925E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6116793038456961E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5213025397688886E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8410171116003908E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7481667776543827E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0197882975869647E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.990600094644064E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4523877882834612E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1129217116217254E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3132333677256356E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4820912172008109E-4,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8729437178800442E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1386171421890557E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4075667993390926E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4644081902865435E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1708724011648179E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY984*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB984*AreaCana*DA984-'Fluxo de Caixa'!W990-'Fluxo de Caixa'!W992","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,971,0,{"$f":"D984","v":0},0,0,0,5.2731222265381329E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.568310809272443E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0004982406213637E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8435309683770489E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8486606642713774E-5,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1141726585653196E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4365063467038759E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2225411511561612E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.464328258164907E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0056018902680923E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1805403430587863E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2355916333128479E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2912655964408209E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7413595695686695E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4561610329524614E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4196672220000062E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.184566791654265E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5809418574072213E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2213581432260023E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.7075611334347759E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY985*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB985*AreaCana*DA985-'Fluxo de Caixa'!W991-'Fluxo de Caixa'!W993","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,972,0,{"$f":"D985","v":0},0,0,0,-4.6162359503940251E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8701730984646514E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5610287286422111E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2547647564218643E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9266535058208858E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1762342316411817E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8448709673092787E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0416319223043589E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3796252426710529E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5102318940587553E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9388132020882165E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6816321698727979E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6795212177053267E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10460314432772494,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1254425830969544E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2250823561503476E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.162911329990244E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7074726305391922E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.0059778538374348E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9500090117179825E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY986*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB986*AreaCana*DA986-'Fluxo de Caixa'!W992-'Fluxo de Caixa'!W994","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,973,0,{"$f":"D986","v":0},0,0,0,-4.8540575454431641E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0114427608142339E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5949391691334026E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2854292374674448E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.068732570675795E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8271355240412264E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0816650525760245E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2673472281539037E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6126525738677005E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8941262552272436E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6767054474115485E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.214193459946029E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6833982462705285E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6329309646425232E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7290761841781534E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6133161680570449E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9847740126628165E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1741113158409965E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3601036658356395E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5048278113766144E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY987*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB987*AreaCana*DA987-'Fluxo de Caixa'!W993-'Fluxo de Caixa'!W995","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,974,0,{"$f":"D987","v":0},0,0,0,-2.2621590074080938E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7766237243659487E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11229262147962545,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2005959841375939E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12454726782418524,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.92960812664486E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0215177139151252E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2518536091116653E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4276773829959957E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1180403492544789,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.4280760244181019E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.10176398682271E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10246477060530823,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4298284530334409E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9993908274528262E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2466022849336217E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4377690553529876E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8988694600921972E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7243182694317729E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3689297106951915E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY988*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB988*AreaCana*DA988-'Fluxo de Caixa'!W994-'Fluxo de Caixa'!W996","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,975,0,{"$f":"D988","v":0},0,0,0,2.2580455287947509E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9423720688776801E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6802779012771761E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0463776772992685E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3352182044716476E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3505541122141108E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1229600803352281E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10843740144381055,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6762136451432794E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.111421818630755E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2722364563278468E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0924945924476258E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5520347435491093E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.6417200212989488E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4792352919818149E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.4012793225805969E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.951665508297894E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.602265250746699E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0459175964832403E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.7571821437018518E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY989*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB989*AreaCana*DA989-'Fluxo de Caixa'!W995-'Fluxo de Caixa'!W997","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,976,0,{"$f":"D989","v":0},0,0,0,-5.5688057965460579E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4009263857927271E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.349025702709918E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1161899253420399,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2977656108782998E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7988304944809748E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7929650635619949E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8855019791544302E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0268362694522725E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1826188149001681E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1193472616758621E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9228709621504955E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2386339938947974E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0796082032035904E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7959438995634886E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9821754585954993E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7464668365974391E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.11678134892495465,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.45035457282964E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10327769566669465,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY990*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB990*AreaCana*DA990-'Fluxo de Caixa'!W996-'Fluxo de Caixa'!W998","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,977,0,{"$f":"D990","v":0},0,0,0,3.5677674309115781E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2149391450509905E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.091809525757245E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7661104738230648E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9596563352920327E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1080702476302662E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3793193188299699E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6276531136645292E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8533089752834953E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.5768607089776266E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.503802080385609E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.1379659429875485,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5858311003302503E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8544205184296403E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.1225308774073879E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3279921051309914E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4529968293995472E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.092795914470193E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6819397366377323E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.209781996787555E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY991*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB991*AreaCana*DA991-'Fluxo de Caixa'!W997-'Fluxo de Caixa'!W999","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,978,0,{"$f":"D991","v":0},0,0,0,3.3801482417653204E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2780163208192677E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5164277722522489E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.319362746443569E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.6397985621114084E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3217157102497968E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.16494148107926851,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.3851134315830106E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9454817549974988E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5313572386461821E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.5656997143217655E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7864514497710076E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3754149681967872E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.15210567774089684,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9460529374495443E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.272326052023206E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3100802888248215E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3874769156018846E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7192223613758807E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1324422780767202E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY992*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB992*AreaCana*DA992-'Fluxo de Caixa'!W998-'Fluxo de Caixa'!W1000","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,979,0,{"$f":"D992","v":0},0,0,0,1.0651742111653432E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11025878632414167,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1935051416051727E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.7227795867814421E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0530158034805708E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4711817778535544E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5485319967048574E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1353598384971476E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5437306403951853E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3857720798347047E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2291236803429857E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7955134676132081E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6494614654442045E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8968035302833927E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14019968473179867,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5513453311808694E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.650807964949691E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9399505189808802E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7573092198039452E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3490114173070734E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY993*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB993*AreaCana*DA993-'Fluxo de Caixa'!W999-'Fluxo de Caixa'!W1001","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,980,0,{"$f":"D993","v":0},0,0,0,-1.7222584395540464E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3866053353252738E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5793029781750941E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6763084572822173E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2907446292033807E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0393568844236754E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6116164690279488E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2371574510296615E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1894681227504637E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2615941185448535E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.0701125079182656E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8492037574445807E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3109107181098369E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9596103348419477E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2541531078821072E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.254213430749638E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.315807829407349E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2810082779736448E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9697270377476015E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9613799972525047E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY994*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB994*AreaCana*DA994-'Fluxo de Caixa'!W1000-'Fluxo de Caixa'!W1002","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,981,0,{"$f":"D994","v":0},0,0,0,3.5568195302963172E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.3080488131855586E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4195750765067667E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7367619425686557E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.7303870724840709E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8738549945276788E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1551253834362463E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2978199620302167E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3803318253783861E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8213819856712801E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4163248138394591E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5856024201633072E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6585967299193374E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9037615678027368E-4,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0096216227882656E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2370112094063407E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3996508535286707E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1627730441891486E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1348454564012539E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.593951970119019E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY995*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB995*AreaCana*DA995-'Fluxo de Caixa'!W1001-'Fluxo de Caixa'!W1003","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,982,0,{"$f":"D995","v":0},0,0,0,-6.3069701331280967E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2053670361139242E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3143288385022675E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1908357166568299E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9713505614632957E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.175205044421207E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.7072404181900105E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6823899414995865E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4329865180683616E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.11997185816662943,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4788359154947512E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.722609373053579E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6976449831582799E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0718273817404565E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.898688747971708E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.1342214563914672E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10098226355371127,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3756216331783174E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1448225104274607E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0339233194969699E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY996*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB996*AreaCana*DA996-'Fluxo de Caixa'!W1002-'Fluxo de Caixa'!W1004","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,983,0,{"$f":"D996","v":0},0,0,0,-5.1018507998844151E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0060495791786518E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9271739765412205E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.163049237000766E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0094056180919827E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.3316910380405824E-3,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.388492142356543E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9221500241322225E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2328888177230775E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0685820758471016E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5296466879111506E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.9530876225600932E-4,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9934638578357626E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9670076294429854E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.973466869269272E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9888560895965154E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5836108543431729E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.12020483248485E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2854100910172638E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8191581568344632E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY997*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB997*AreaCana*DA997-'Fluxo de Caixa'!W1003-'Fluxo de Caixa'!W1005","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,984,0,{"$f":"D997","v":0},0,0,0,-4.165461761614029E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.9251989592474207E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9915614686681206E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5135477110637407E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0055432615804892E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.4606830039665561E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9452637440397876E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3893057598700745E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8095511249923658E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.6263036964657725E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3437419810933013E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2024750804878084E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.991293891412911E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6130023135786525E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0037405367197594E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8985987281890804E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6328218532259954E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6370727140387388E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.16323216806526405,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6096451895477598E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY998*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB998*AreaCana*DA998-'Fluxo de Caixa'!W1004-'Fluxo de Caixa'!W1006","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,985,0,{"$f":"D998","v":0},0,0,0,1.7450839890744703E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2538455020252833E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.845940920277492E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2945779480662225E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5913548785523148E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.0228998196721624E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6555606142990097E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3038015211507272E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3974761402888615E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1545885917296296E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6345047243792555E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2079759688110039E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.3632755465955038E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2076966408931406E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.0581256878141727E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.8234418171659625E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.222126047225031E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0865069591684795E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0522113793344286E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2418009891282252E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY999*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB999*AreaCana*DA999-'Fluxo de Caixa'!W1005-'Fluxo de Caixa'!W1007","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,986,0,{"$f":"D999","v":0},0,0,0,1.9014867706841587E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2616301358617178E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4407913218888546E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3011323196611959E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13107354920326439,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1278138835227448E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2002183208268526E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7641797082428839E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.3980430647023259E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.178998154761348E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9979374858637846E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.435961623049602E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.203386942271889E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6875429890260269E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4740413325078455E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.12130596899653981,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4859677199612515E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5409274606981902E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9280460336656556E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.251149710613359E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1000*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1000*AreaCana*DA1000-'Fluxo de Caixa'!W1006-'Fluxo de Caixa'!W1008","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,987,0,{"$f":"D1000","v":0},0,0,0,-8.1892386615410803E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9807114874588152E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3946472901294674E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.485629610554815E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9278710284607053E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.3520474171022633E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.505845271691225E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.2580552115201383E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.640774493733378E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9864547483587155E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2252308866843626E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5716371342195802E-3,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8970013846499139E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9093724815378086E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2685644323589827E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8249539475774981E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1112282796279855E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6655626207231446E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6917517571877582E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6275631173431543E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1001*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1001*AreaCana*DA1001-'Fluxo de Caixa'!W1007-'Fluxo de Caixa'!W1009","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,988,0,{"$f":"D1001","v":0},0,0,0,2.5624897892538797E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1023069123294777E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.4061410627536966E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.6706519812208083E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6135674791786811E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2914112042122463E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5788391443460937E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.6436093447993028E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8487352019101116E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.15060863565636029,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2279681118859684E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0780802810766386E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1172536730808583E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8156960213778304E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.498794744470027E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7277316763906018E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10479573917763217,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8800595613475108E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2005403717254716E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9228071639214321E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1002*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1002*AreaCana*DA1002-'Fluxo de Caixa'!W1008-'Fluxo de Caixa'!W1010","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,989,0,{"$f":"D1002","v":0},0,0,0,-4.9177113977357412E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5714694764232619E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8261669887239368E-3,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.61197466600339E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13932358221446464,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2419945480119861E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.6115251722768035E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0259103631668701E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2936105743371902E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3844574584779985E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1448738227976232E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.10691300847992359,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4817987447712789E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6774481840889895E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6737119013258308E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4566035432410572E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.3394364819550676E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4562655395829924E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9680126709480678E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7008713687219853E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1003*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1003*AreaCana*DA1003-'Fluxo de Caixa'!W1009-'Fluxo de Caixa'!W1011","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,990,0,{"$f":"D1003","v":0},0,0,0,-2.0350705442944853E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6665859564572372E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0997029427660425E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.7557013393594167E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8759632161215873E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.10892183501652128,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.325053020359927E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.8305223334523014E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2699566059950037E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3212065384359836E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3307146060740289E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9867458986629427E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2740295211594259E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7380081484028915E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8630834190339332E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.4014002509742543E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8992986279503658E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1850877604481443E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.8200432534173511E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0230381900779085E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1004*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1004*AreaCana*DA1004-'Fluxo de Caixa'!W1010-'Fluxo de Caixa'!W1012","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,991,0,{"$f":"D1004","v":0},0,0,0,-1.3990792734503738E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4001556059195353E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9539437354764297E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9317398758123597E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0002673219757977E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1152567399484335E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.4162601795002363E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.8890001819201115E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5153501423463927E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9393099392696406E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.520851902919715E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9287367487825887E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.8752307265528797E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5317247990786661E-3,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9686816240233208E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0405177111373701E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.2870509820792732E-4,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.9461720045434669E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.1068428365806462E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.9757449992750049E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1005*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1005*AreaCana*DA1005-'Fluxo de Caixa'!W1011-'Fluxo de Caixa'!W1013","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,992,0,{"$f":"D1005","v":0},0,0,0,-2.4239224719349727E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4452796141516056E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4376058346610463E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.393529884032705E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.8310539657859933E-3,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4640090450134243E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.1567909460594252E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9699309049778371E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8989180895304009E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.905626080075988E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6548318483840563E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1710623650205065E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.245362949495091E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.4481162216745528E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9493299334746468E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1224929127967651E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.858943789803327E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4538013847627749E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0709168173372928E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6114324144043284E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1006*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1006*AreaCana*DA1006-'Fluxo de Caixa'!W1012-'Fluxo de Caixa'!W1014","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,993,0,{"$f":"D1006","v":0},0,0,0,4.3036443985172805E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.0508156339661844E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2924982059691528E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0852050976365397E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2705656887023423E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5957497952176863E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.3574042409560032E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9385538378889787E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3139893318302146E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4406364142490849E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9412432351969137E-3,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.2142893368442955E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6622231305994424E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6032103125959553E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8124512291398753E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.0387516170810044E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.6823155413516761E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0989679761774495E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1861519448041107E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.3714174024530857E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1007*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1007*AreaCana*DA1007-'Fluxo de Caixa'!W1013-'Fluxo de Caixa'!W1015","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,994,0,{"$f":"D1007","v":0},0,0,0,4.1539449690085946E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5039881540453496E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.0413273425323237E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.794181069252956E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3305781186563299E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0804347105704112E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.8565194921603931E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0287774207015959E-3,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.6684543836802933E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5610921885562991E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2246628822525535E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.14096207273073846,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.6104402358412603E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13522858364736132,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9427295642553814E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2807422187193361E-3,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7971963842856102E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.2370576035914952E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5146102517343347E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5825002457536796E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1008*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1008*AreaCana*DA1008-'Fluxo de Caixa'!W1014-'Fluxo de Caixa'!W1016","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,995,0,{"$f":"D1008","v":0},0,0,0,2.2276137032268932E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.0125528507289916E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.8912427646105463E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.871196084902741E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8331411208086078E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.8475800518298276E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.1516235172166525E-3,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.458716483055763E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4183538128088315E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2778831386849812E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5860638334853774E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-7.7331878467222129E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},7.1139029123875458E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1638185362274342E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9694145756479823E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7756194334431632E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9711941568511904E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.2806630507783968E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.44113555336148E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8593724693625268E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1009*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1009*AreaCana*DA1009-'Fluxo de Caixa'!W1015-'Fluxo de Caixa'!W1017","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,996,0,{"$f":"D1009","v":0},0,0,0,-4.865112614199181E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.1195359097020338E-3,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2571274541630811E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0919763837895781E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1735273705843711E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4991511880772267E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8056281250022476E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.15776116137586785,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4870463231674283E-3,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.2374459434490614E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9772146540147965E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9330358304058503E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.7329742289670953E-3,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.9707683208368769E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5896422376984422E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2608328246264286E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.5218461332577137E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8555466940474466E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2578985993496199E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.4082969457888554E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1010*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1010*AreaCana*DA1010-'Fluxo de Caixa'!W1016-'Fluxo de Caixa'!W1018","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,997,0,{"$f":"D1010","v":0},0,0,0,3.9176719753955577E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.9938702030656924E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.8548450637374761E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.0677321890411221E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.4074485338485722E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4418363868584612E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.2736435462935748E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.1723523146371931E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.2929983299485197E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.9249503882597558E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1046157666376934E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6443879299419416E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2402687686953363E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.3309575606007613E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8421410148895727E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.9715501277091987E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2512939163947123E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.5393292664292336E-3,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.910337591770107E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.819231194956093E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1011*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1011*AreaCana*DA1011-'Fluxo de Caixa'!W1017-'Fluxo de Caixa'!W1019","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,998,0,{"$f":"D1011","v":0},0,0,0,5.2965312387579934E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.5490895802886864E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3209853515145225E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.725598632914098E-2,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5698140130283324E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.167433669702422E-4,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8876743135861579E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.3430515388025857E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1587144169223598E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.5915257858612621E-2,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.421895373053541E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8515588704120147E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5454902391894341E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8911098946816859E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.5408284400481336E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5380023862674883E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-3.2131781732318127E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.0056515509990748E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.8899125267667567E-3,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0237697698593668E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1012*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1012*AreaCana*DA1012-'Fluxo de Caixa'!W1018-'Fluxo de Caixa'!W1020","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,999,0,{"$f":"D1012","v":0},0,0,0,-5.8650489990345368E-3,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9194177278118721E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1143647147612309,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.0914567541529843E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.5752473145871818E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.2449913804608122E-2,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9309932962563461E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.0449696628852227E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3214082779459618E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-9.4375545801316379E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.6408302958325327E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.1284491322470709E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.13033094670897155,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2830624286079962E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.9775491312368204E-3,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.13307828166655367,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.065980149570496E-2,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9705355685134884E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6183620764585945E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.9860256233266346E-2,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1013*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1013*AreaCana*DA1013-'Fluxo de Caixa'!W1019-'Fluxo de Caixa'!W1021","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1000,0,{"$f":"D1013","v":0},0,0,0,-4.7287777033486557E-2,{"$f":"SUM('Fluxo de Caixa'!$D$15:$D$27)+(H1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9269725577802022E-2,{"$f":"SUM('Fluxo de Caixa'!$E$15:$E$27)+(M1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.677611233085294E-2,{"$f":"SUM('Fluxo de Caixa'!$F$15:$F$27)+(R1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.296110374571387E-3,{"$f":"SUM('Fluxo de Caixa'!$G$15:$G$27)+(W1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0290657848866155E-2,{"$f":"SUM('Fluxo de Caixa'!$H$15:$H$27)+(AB1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-0.1076343674297925,{"$f":"SUM('Fluxo de Caixa'!$I$15:$I$27)+(AG1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.9433099061523156E-2,{"$f":"SUM('Fluxo de Caixa'!$J$15:$J$27)+(AL1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8720054080888922E-2,{"$f":"SUM('Fluxo de Caixa'!$K$15:$K$27)+(AQ1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.9059813680538149E-2,{"$f":"SUM('Fluxo de Caixa'!$L$15:$L$27)+(AV1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4749902311814124E-3,{"$f":"SUM('Fluxo de Caixa'!$M$15:$M$27)+(BA1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2151320112166027E-2,{"$f":"SUM('Fluxo de Caixa'!$N$15:$N$27)+(BF1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0898103112885803E-2,{"$f":"SUM('Fluxo de Caixa'!$O$15:$O$27)+(BK1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-2.0093442785668218E-2,{"$f":"SUM('Fluxo de Caixa'!$P$15:$P$27)+(BP1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},8.1978829095514016E-2,{"$f":"SUM('Fluxo de Caixa'!$Q$15:$Q$27)+(BU1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-4.4169124061039691E-2,{"$f":"SUM('Fluxo de Caixa'!$R$15:$R$27)+(BZ1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.7332021868969625E-2,{"$f":"SUM('Fluxo de Caixa'!$S$15:$S$27)+(CE1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.5051931300434624E-3,{"$f":"SUM('Fluxo de Caixa'!$T$15:$T$27)+(CJ1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-8.3013180224685415E-2,{"$f":"SUM('Fluxo de Caixa'!$U$15:$U$27)+(CO1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-1.451903907490122E-2,{"$f":"SUM('Fluxo de Caixa'!$V$15:$V$27)+(CT1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7000702195481993E-4,{"$f":"SUM('Fluxo de Caixa'!$W$15:$W$18)+(CY1014*'Casa de Bombas'!$C$19)","v":0},{"$error":"#NUM!"},{"$error":"#DIV/0!"},{"$f":"DB1014*AreaCana*DA1014-'Fluxo de Caixa'!W1020-'Fluxo de Caixa'!W1022","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Monte-Carlo individual","index":17,"n_rows":15,"n_cols":15,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["Váriavel",{"$f":"'Casa de Bombas'!B20","v":"Custo da energia elétrica (R$/kWh)"},null,null,"Váriavel",{"$f":"'tab resultados'!$A$9&'tab resultados'!B4","v":"Preço de vendaCana"},null,null,"Váriavel",{"$f":"'tab resultados'!$A$9&'tab resultados'!C4","v":"Preço de vendaSoja"},null,null,"Váriavel",{"$f":"'tab resultados'!$A$9&'tab resultados'!E4","v":"Preço de vendaMilho"}]
["Desvio-padrão",{"$f":"0.1*B3","v":0},null,null,"Desvio-padrão",null,null,null,"Desvio-padrão",null,null,null,"Desvio-padrão"]
["Média",{"$f":"'Casa de Bombas'!C20","v":0},null,null,"Média",{"$f":"PreVenCana","v":0},null,null,"Média",{"$f":"PreVenSoja","v":0},null,null,"Média",{"$f":"PreVenMilho","v":0}]
[]
[]
["Dados gerados (distibuição normal)","Resultado: Lucro por hectare","Resultado: VPL anual",null,"Dados gerados (distibuição normal)","Resultado: Lucro por hectare","Resultado: VPL anual",null,"Dados gerados (distibuição normal)","Resultado: Lucro por hectare","Resultado: VPL anual",null,"Dados gerados (distibuição normal)","Resultado: Lucro por hectare","Resultado: VPL anual"]
[{"$f":"_xlfn.NORM.INV(RAND(),$B$3,$B$2)","v":{"$error":"#NUM!"}}]
[{"$f":"_xlfn.NORM.INV(RAND(),$B$3,$B$2)","v":{"$error":"#NUM!"}}]
[{"$error":"#NUM!"}]
[{"$error":"#NUM!"}]
[{"$error":"#NUM!"}]
[{"$error":"#NUM!"}]
[{"$error":"#NUM!"}]
[{"$error":"#NUM!"}]
[{"$error":"#NUM!"}]

{"sheet":"Fluxo de Caixa","index":18,"n_rows":66,"n_cols":25,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[null,null,"InflaCana",8.9964207691453163E-2,null,"InflaSoja",{"$f":"AVERAGE(F2:G2)","v":9.2307864482253407E-2},null,"InflaCitros",1,null,"InflaMilho",{"$f":"AVERAGE(L2:M2)","v":5.9656499301910193E-2},null,"IPCA",6.0586666666666671E-2,null,"InflaEnerg",0.11511609152855883,null,"Taxa de desconto",5.5600905162694003E-2]
["Fluxo de caixa",null,null,null,null,9.0860938806184455E-2,9.375479015832236E-2,null,null,null,null,5.5705611296096295E-2,6.3607387307724098E-2,null,null,null,null,null,0.11511609152855883,8.9895212404701441E-2]
["Entrada (Receita produtividade)","ano",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Cana",null,null,{"$f":"REcCana*((1+$D$1)^D$3)","v":0},{"$f":"REcCana*((1+$D$1)^E$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"W4/D4","v":{"$error":"#DIV/0!"}}]
["Soja",null,null,{"$f":"RecSoja*((1+$G$1)^D$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Citros",null,null,{"$f":"RecCitros*((1+$J$1)^D$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Milho",null,null,{"$f":"RecMilho*((1+$M$1)^D$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Outras",null,null,{"$f":"RecOutras*((1+$P$1)^D$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["total Etapa 2",null,null,{"$f":"BenefDepreCana*((1+$P$1)^D$3)+D4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["total Etapa 3",null,null,{"$f":"BenefInCanaAnual*((1+$P$1)^D$3)+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,{"$f":"SUM(D4:D8)","v":0},{"$f":"SUM(E4:E8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"W11/D11","v":{"$error":"#DIV/0!"}}]
["Saída"]
["Operacional"]
["Consumo elétrico",null,null,{"$f":"'tab resultados'!$AZ33*((1+$S$1)^D$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^E$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^F$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^G$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^H$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^I$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^J$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^K$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^L$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^M$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^N$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^O$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^P$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^Q$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^R$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^S$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^T$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^U$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^V$3)","v":0},{"$f":"'tab resultados'!$AZ33*((1+$S$1)^W$3)","v":0},null,{"$error":"#DIV/0!"}]
["Demanda elétrica"]
["Manutenção",null,null,{"$f":"'tab resultados'!$AZ35*((1+$P$1)^D$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^E$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^F$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^G$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^H$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^I$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^J$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^K$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^L$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^M$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^N$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^O$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^P$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^Q$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^R$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^S$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^T$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^U$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^V$3)","v":0},{"$f":"'tab resultados'!$AZ35*((1+$P$1)^W$3)","v":0},null,{"$error":"#DIV/0!"}]
["Mão de obra",null,null,{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^D$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^E$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^F$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^G$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^H$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^I$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^J$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^K$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^L$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^M$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^N$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^O$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^P$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^Q$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^R$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^S$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^T$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^U$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^V$3)","v":0},{"$f":"SUM('Insumos-MDO'!$E$6,'Insumos-MDO'!$E$10,'Insumos-MDO'!$E$14,'Insumos-MDO'!$E$18)*((1+$P$1)^W$3)","v":0},null,{"$error":"#DIV/0!"}]
["Outros insumos",null,null,{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^D$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^E$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^F$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^G$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^H$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^I$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^J$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^K$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^L$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^M$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^N$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^O$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^P$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^Q$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^R$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^S$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^T$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^U$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^V$3)","v":0},{"$f":"'Insumos-MDO'!$B$19*((1+$P$1)^W$3)","v":0}]
["Fixo"]
["Tubulação"]
["Oficina de irrigação",null,{"$f":"'tab resultados'!K21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'tab resultados'!L22","v":151500}]
["Tratores e retroescavadeira"]
["Casa de Bombas",null,{"$f":"'tab resultados'!K23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'tab resultados'!L24","v":0}]
["Sistema de irrigação",null,{"$f":"'tab resultados'!K24","v":0}]
["Planejamento do projeto",null,{"$f":"'tab resultados'!K25","v":0}]
["Transporte e montagem",null,{"$f":"'tab resultados'!K26","v":0}]
["Abertura de valas",null,{"$f":"'tab resultados'!K27","v":0}]
[]
[]
["Fluxo de Caixa (FC)",null,{"$f":"C11-SUM(C14:C27)","v":0},{"$f":"D11-SUM(D14:D27)","v":0},0,0,0,0,{"$f":"I11-SUM(I14:I27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W11-SUM(W14:W27)","v":-151500}]
["FC acumulado",null,{"$f":"C30","v":0},{"$f":"D30+C31","v":0},{"$f":"E30+D31","v":0},0,{"$f":"G30+F31","v":0},{"$f":"H30+G31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-151500]
["FC presente",null,{"$f":"C30/((1+$P$1)^C3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W30/((1+$P$1)^W3)","v":-46718.551870645526}]
["FC presente acumulado",null,{"$f":"C30","v":0},{"$f":"D32+C33","v":0},{"$f":"E32+D33","v":0},{"$f":"F32+E33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-46718.551870645526]
["TIR (%)",null,{"$f":"IRR(C30:W30)","v":{"$error":"#NUM!"}}]
["VPL (R$)",null,{"$f":"NPV(V1,C30:W30)","v":-48631.515078528289}]
["VPL (R$/ha)",null,{"$f":"C35/AreaTotal","v":{"$error":"#DIV/0!"}}]
["Payback simples (anos)",null,{"$f":"21+-COUNTIF(C31:W31,\">0\")","v":21}]
["Payback descontado (anos)",null,{"$f":"21-COUNTIF(C33:W33,\">0\")","v":21}]
[" VPL anual (R$)",null,{"$f":"$C$35*(($V$1*((1+$V$1)^20))/(((1+V1)^20)-1))","v":-4089.7648950369094}]
["VPL anual (R$/ha)",null,{"$f":"C39/AreaTotal","v":{"$error":"#DIV/0!"}}]
[]
["Cenario 2"]
["Fluxo de Caixa (FC)",null,{"$f":"C9-SUM(C14:C27)","v":0},{"$f":"D9-SUM(D14:D27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-151500]
["FC acumulado",null,{"$f":"C43","v":0},{"$f":"D43+C44","v":0},{"$f":"E43+D44","v":0},{"$f":"F43+E44","v":0},{"$f":"G43+F44","v":0},{"$f":"H43+G44","v":0},{"$f":"I43+H44","v":0},{"$f":"J43+I44","v":0},{"$f":"K43+J44","v":0},{"$f":"L43+K44","v":0},{"$f":"M43+L44","v":0},{"$f":"N43+M44","v":0},{"$f":"O43+N44","v":0},{"$f":"P43+O44","v":0},{"$f":"Q43+P44","v":0},{"$f":"R43+Q44","v":0},{"$f":"S43+R44","v":0},{"$f":"T43+S44","v":0},{"$f":"U43+T44","v":0},{"$f":"V43+U44","v":0},{"$f":"W43+V44","v":-151500}]
["FC presente",null,{"$f":"C43/((1+$P$1)^C3)","v":0},{"$f":"D43/((1+$P$1)^D3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-46718.551870645526]
["FC presente acumulado",null,{"$f":"C43","v":0},{"$f":"D45+C46","v":0},{"$f":"E45+D46","v":0},{"$f":"F45+E46","v":0},{"$f":"G45+F46","v":0},{"$f":"H45+G46","v":0},{"$f":"I45+H46","v":0},{"$f":"J45+I46","v":0},{"$f":"K45+J46","v":0},{"$f":"L45+K46","v":0},{"$f":"M45+L46","v":0},{"$f":"N45+M46","v":0},{"$f":"O45+N46","v":0},{"$f":"P45+O46","v":0},{"$f":"Q45+P46","v":0},{"$f":"R45+Q46","v":0},{"$f":"S45+R46","v":0},{"$f":"T45+S46","v":0},{"$f":"U45+T46","v":0},{"$f":"V45+U46","v":0},{"$f":"W45+V46","v":-46718.551870645526}]
["TIR (%)",null,{"$f":"IRR(C43:W43)","v":{"$error":"#NUM!"}}]
["VPL (R$)",null,{"$f":"NPV(V1,C43:W43)","v":-48631.515078528289}]
["VPL (R$/ha)",null,{"$f":"C48/AreaTotal","v":{"$error":"#DIV/0!"}}]
["Payback simples (anos)",null,{"$f":"21+-COUNTIF(C44:W44,\">0\")","v":21}]
["Payback descontado (anos)",null,{"$f":"21-COUNTIF(C46:W46,\">0\")","v":21}]
[" VPL anual (R$)",null,{"$f":"$C$48*(($V$1*((1+$V$1)^20))/(((1+V1)^20)-1))","v":-4089.7648950369094}]
["VPL anual (R$/ha)",null,{"$f":"C52/AreaTotal","v":{"$error":"#DIV/0!"}}]
[]
["Cenario 3"]
["Fluxo de Caixa (FC)",null,{"$f":"C10-SUM(C14:C27)","v":0},{"$f":"D10-SUM(D14:D27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-151500]
["FC acumulado",null,{"$f":"C56","v":0},{"$f":"D56+C57","v":0},{"$f":"E56+D57","v":0},{"$f":"F56+E57","v":0},{"$f":"G56+F57","v":0},{"$f":"H56+G57","v":0},{"$f":"I56+H57","v":0},{"$f":"J56+I57","v":0},{"$f":"K56+J57","v":0},{"$f":"L56+K57","v":0},{"$f":"M56+L57","v":0},{"$f":"N56+M57","v":0},{"$f":"O56+N57","v":0},{"$f":"P56+O57","v":0},{"$f":"Q56+P57","v":0},{"$f":"R56+Q57","v":0},{"$f":"S56+R57","v":0},{"$f":"T56+S57","v":0},{"$f":"U56+T57","v":0},{"$f":"V56+U57","v":0},{"$f":"W56+V57","v":-151500}]
["FC presente",null,{"$f":"C56/((1+$P$1)^C3)","v":0},{"$f":"D56/((1+$P$1)^D3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-46718.551870645526]
["FC presente acumulado",null,{"$f":"C56","v":0},{"$f":"D58+C59","v":0},{"$f":"E58+D59","v":0},{"$f":"F58+E59","v":0},{"$f":"G58+F59","v":0},{"$f":"H58+G59","v":0},{"$f":"I58+H59","v":0},{"$f":"J58+I59","v":0},{"$f":"K58+J59","v":0},{"$f":"L58+K59","v":0},{"$f":"M58+L59","v":0},{"$f":"N58+M59","v":0},{"$f":"O58+N59","v":0},{"$f":"P58+O59","v":0},{"$f":"Q58+P59","v":0},{"$f":"R58+Q59","v":0},{"$f":"S58+R59","v":0},{"$f":"T58+S59","v":0},{"$f":"U58+T59","v":0},{"$f":"V58+U59","v":0},{"$f":"W58+V59","v":-46718.551870645526}]
["TIR (%)",null,{"$f":"IRR(C56:W56)","v":{"$error":"#NUM!"}}]
["VPL (R$)",null,{"$f":"NPV($V$1,C56:W56)","v":-48631.515078528289}]
["VPL (R$/ha)",null,{"$f":"C61/AreaTotal","v":{"$error":"#DIV/0!"}}]
["Payback simples (anos)",null,{"$f":"21-COUNTIF(C57:W57,\">0\")","v":21}]
["Payback descontado (anos)",null,{"$f":"21-COUNTIF(C59:W59,\">0\")","v":21}]
[" VPL anual (R$)",null,{"$f":"$C$61*(($V$1*((1+$V$1)^20))/(((1+$V$1)^20)-1))","v":-4089.7648950369094}]
["VPL anual (R$/ha)",null,{"$f":"C65/AreaTotal","v":{"$error":"#DIV/0!"}}]

{"sheet":"teste","index":19,"n_rows":10,"n_cols":10,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,"a"]
[null,null,null,null,"b"]
[null,null,null,null,"c",null,null,null,null,9]
[null,null,null,null,"d",null,null,null,null,3]
[null,null,null,null,"a",null,null,null,null,{"$f":"TESTE1()","v":"VPL leilão"}]
[null,null,null,null,"a"]
[null,null,null,null,"a","x"]
[null,null,null,null,"aa"]